BNBCalc Short Term Rental Investment Analysis 804 Orchid Street, Lady Lake, FL

2 bed • 2 bath • 6 guests • $253,200

BNB

Calc

Annual Revenue

$29,220

Profit (Cash Flow)

-$5,339

Cap Rate

4.6%

Annual Revenue

$29,220

AirDNA projects $87/night at 62% occupancy ($19,701). Airbtics projects $125/night at 64% occupancy ($29,219). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, $125 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$17,139	$30,548	$44,947	$50,708
Occupancy	48%	64%	81%	86%
Nightly Rate	$95	$127	$148	$156

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
STAY IN THE VILLAGES! YOUR HOME AWAY FROM HOME 🌴	$30,809	$95	81%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (60)
Villa Stola - Discount for Entire House, FREE CART	$30,655	$97	85%	2	2	3	$50	✅	❌	✅	Y / Y	⭐️ 5 (167)
Beautiful 2- bedroom, 2-bath in Orange Blossoms	$27,269	$149	48%	2	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (20)
Villages home with unique elevated front porch	$36,714	$156	62%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (42)
The Pac-Man House - Walk to Spanish Springs Square	$23,154	$134	45%	2	2	3	$99	✅	❌	✅	Y / Y	⭐️ 5 (85)
The 19th Hole - Walk to Spanish Springs Square	$24,551	$121	53%	2	1	3	$119	✅	❌	✅	Y / Y	⭐️ 5 (43)
Country Club Hills 2B/2B, located in The Villages	$25,528	$88	74%	2	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (25)
Spanish Springs/The Villages/Orlando Home	$27,921	$154	46%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (21)
Bella Vista (Best View in The Villages)	$42,225	$139	83%	2	2	14	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (31)
Relaxing home in The Villages	$26,660	$148	47%	2	2	3	$80	❌	❌	✅	Y / Y	⭐️ 5 (19)
The Villages BEST location with free Golf cart	$31,812	$127	66%	2	1	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (70)
Home inThe Villages	$28,761	$80	97%	2	2	10	$150	✅	❌	❌	Y / Y	⭐️ 5 (12)
Relaxing House in The Villages	$23,474	$73	84%	2	2	3	$120	✅	❌	❌	Y / Y	⭐️ 5 (35)
Lakeside Retreat	$26,250	$85	81%	2	2	4	$75	❌	❌	❌	Y / Y	⭐️ 5 (10)
Rare Beauty in Historic Orange Blossom	$23,009	$88	66%	2	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.3 (11)
Villages Retreat Includes Golf Cart & Amenities	$46,610	$125	94%	2	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (24)
The Hacienda House in The Villages	$48,090	$151	86%	2	2	7	$150	❌	❌	❌	Y / N	⭐️ 0 (0)
The Villages; where it’s at!	$26,039	$78	89%	2	2	7	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (8)
2B/2B Newly Renovated Home in Silver Lake!	$24,244	$72	92%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Fairway Haven with Golf Cart	$22,130	$117	48%	2	2	2	$150	❌	❌	❌	Y / N	⭐️ 5 (10)
Best Location on Golf course, near Spanish Springs	$26,976	$94	68%	2	2	6	$145	❌	❌	❌	Y / Y	⭐️ 5 (40)
Village fun + golf cart	$29,049	$98	77%	2	2	1	$99	✅	✅	❌	Y / Y	⭐️ 5 (16)
Villages Golf Course Front Home	$18,234	$106	47%	2	2	7	$90	❌	❌	❌	Y / N	⭐️ 0 (0)
Lovely Lady Lake Home w/ Resort Amenities & Lanai!	$28,079	$137	56%	2	2	14	$155	✅	✅	✅	Y / Y	⭐️ 5 (5)
Orange Juicy	$25,461	$122	52%	2	2	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (6)
The Villages, Cozy 2/2 in Orange Blossom Gardens	$24,236	$153	33%	2	2	3	$159	✅	❌	❌	Y / Y	⭐️ 5 (2)
Paradise Found!	$17,051	$139	30%	2	2	5	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
The Villages	$42,609	$150	76%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (2)
Peaceful two bedroom home in the villages	$25,000	$122	55%	2	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Affordable "The Villages" Home"	$27,257	$140	50%	2	2	1	$50	❌	❌	✅	Y / Y	⭐️ 4.3 (10)
The Villages, Green View Cottage, in Silver Lake.	$25,312	$133	52%	2	2	4	$0	✅	✅	✅	Y / Y	⭐️ 5 (9)
The Villages 4 Golf, PickleBall & a whole lot more	$27,411	$92	77%	2	1.5	3	$99	✅	❌	❌	Y / Y	⭐️ 5 (31)
Cozy in Village of Silver Lake	$41,945	$191	60%	2	2	4	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Modern 2 bed/2 bath 3 beds Farmhouse w/ Golf Cart	$44,900	$249	48%	2	2	2	$160	✅	❌	❌	Y / Y	⭐️ 5 (30)
The Vischar retreat	$11,823	$95	34%	2	2	27	$150	✅	✅	❌	Y / Y	⭐️ 4.5 (12)
Renovated cottage on cul-de-sac	$38,406	$159	66%	2	2	7	$150	❌	❌	❌	Y / Y	⭐️ 0 (0)
On the Golf Course near Country Club	$39,644	$127	84%	2	2	10	$175	❌	❌	✅	Y / Y	⭐️ 5 (14)
Lady Lake House w/ Lanai & Community Pool!	$28,984	$165	48%	2	2	14	$129	✅	❌	❌	Y / Y	⭐️ 0 (2)
Mission Faithful	$29,719	$145	56%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Southern Paradise!	$40,909	$138	81%	2	2	5	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

-8.24% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,339	-$10,678	-$16,017	-$21,356	-$26,695	-$53,390	-$160,172
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$202,560	$202,560	$202,560	$202,560	$202,560	$202,560	$202,560
Down Payment	$50,640	$50,640	$50,640	$50,640	$50,640	$50,640	$50,640
Property Appreciation	$7,596	$15,419	$23,478	$31,778	$40,328	$87,079	$361,382
Total Return	$255,456	$257,941	$260,661	$263,622	$266,832	$286,888	$454,410

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.24%

Cap Rate

4.63%

Return on Investment

7.32%

804 Orchid St Lady Lake, Florida, 32159

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,214/mo

Inquire about this property

Contact Agent

$253,200

Zestimate

-23

Airbnb Investor Score

-$5,339

Annual Profit

4.6%

Cap Rate

-8.2%

Cash on Cash

$29,220

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $87/night at 62% occupancy.Projected nightly rate is $125/night at 64% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$29,722

Avg annual revenue

64%

Avg occupancy rate

$125

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$25k

$35k

$50k

-$5,339

Profit

Revenue

$29,220

Operating Expenses

$17,479

Operating Income

$11,741

Mortgage & Taxes

$17,080

Profit (Cash Flow)

-$5,339

$64,736

Cash Investment

Down Payment

$50,640

Renos & Furnishing

$6,500

Closing Costs

$7,596

Total

$64,736

DSCR Ratio

Weak

0.69

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.24%

Cap Rate

4.63%

Return on Investment

7.32%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$12,017

Deductible property tax

$2,507

Your total deduction

$31,320

Your adjusted annual income

$150,000 - $31,320 = $118,680

Taxes on $118,680 (30%)

$35,604

Your old tax bill

$45,000

Your new tax bill

$35,604

Estimated tax savings

$9,396

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

7,969 sqft

Year built:

1989

Size:

1,664 sqft

Type:

MANUFACTURED

Parking:

Heating:

Forced air, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MANUFACTURED

Stories: -

Lot size: 7,969 sqft

Building area: 1,664 sqft

Garage: No

Heating: Forced air, electric

Pool: No

Fireplaces: -

Basement: No

Cooling: Central

View: -

Parking: Garage

Amenities: -

Price per square foot: $152

Lot Info

Zoning: -

Land Use: -

Parcel Number: 061824039000016580

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $231,890

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $253,200

Schools

Elementary School: The Villages Elementary Of Lady Lake School with 6/10 star rating
Middle School: Carver Middle School with 4/10 star rating
High School: Leesburg High School with 2/10 star rating