Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 806 Knightsbridge Cir, Davenport, FL, 33896

3 bed • 2 bath • 9 guests • $171,300

BNB

Calc

Annual Revenue

$35,527

Profit (Cash Flow)

$5,673

Cap Rate

10.1%

Annual Revenue

$35,527

AirDNA projects $163/night at 65% occupancy ($38,697). Airbtics projects $137/night at 71% occupancy ($35,527). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 71% occupancy rate, $137 rate per night.

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

Percentiles25%50%75%90%
Revenue$28,579$36,335$46,939$61,462
Occupancy64%74%79%87%
Nightly Rate$117$126$152$181

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$51,168
$182
76%
322$180✅❌❌Y / Y⭐️ 4.5 (10)
$37,100
$143
66%
323$150✅❌❌Y / Y⭐️ 5 (63)
$44,687
$152
76%
32.51$150✅❌✅Y / Y⭐️ 5 (65)
$46,762
$152
80%
32.53$125✅❌❌Y / Y⭐️ 5 (22)
$32,792
$96
90%
331$130✅❌✅Y / Y⭐️ 4.8 (84)
$31,796
$105
79%
32.51$179✅❌❌Y / Y⭐️ 4.5 (36)
$37,673
$118
85%
32.51$160❌❌❌Y / Y⭐️ 5 (45)
$31,387
$133
57%
32.51$165✅❌❌Y / Y⭐️ 4.5 (28)
$34,346
$131
67%
322$170✅❌❌Y / Y⭐️ 4.5 (40)
$62,128
$189
87%
323$160✅✅❌Y / Y⭐️ 5 (89)
$33,014
$104
76%
32.53$130✅❌❌Y / Y⭐️ 5 (149)
$49,167
$175
75%
323$160✅❌❌Y / Y⭐️ 5 (129)
$28,468
$118
58%
32.52$170✅❌✅Y / Y⭐️ 4.5 (42)
$38,873
$132
78%
333$168✅❌❌Y / Y⭐️ 5 (41)
$33,398
$109
82%
323$169✅✅❌Y / Y⭐️ 5 (42)
$38,866
$128
76%
32.51$145✅❌❌Y / Y⭐️ 5 (47)
$44,048
$130
89%
32.52$165✅✅❌Y / Y⭐️ 4.5 (39)
$38,845
$106
97%
333$159✅✅❌Y / Y⭐️ 4.5 (47)
$23,456
$124
48%
32.52$170❌❌❌Y / Y⭐️ 5 (39)
$35,811
$128
74%
332$150✅❌❌Y / Y⭐️ 4.9 (23)
$36,426
$121
73%
32.51$250✅❌❌Y / Y⭐️ 5 (78)
$21,296
$120
46%
32.53$125✅❌❌Y / Y⭐️ 5 (47)
$48,003
$238
54%
32.53$220✅❌❌Y / Y⭐️ 5 (45)
$39,928
$122
78%
32.51$179✅❌✅Y / Y⭐️ 5 (82)
$35,349
$120
72%
32.52$200✅❌❌Y / Y⭐️ 5 (46)
$23,728
$113
53%
32.52$150✅❌❌Y / Y⭐️ 5 (93)
$34,573
$125
70%
32.51$75✅❌✅Y / Y⭐️ 5 (31)
$63,036
$180
91%
32.51$155✅❌❌Y / Y⭐️ 5 (99)
$34,034
$115
76%
322$170✅❌✅Y / Y⭐️ 5 (43)
$40,445
$125
83%
32.51$145✅❌❌Y / Y⭐️ 5 (84)
$50,343
$181
70%
32.51$165✅❌❌Y / Y⭐️ 0 (2)
$25,504
$157
40%
322$150✅❌❌Y / Y⭐️ 4.5 (108)
$30,612
$109
70%
32.52$200✅❌❌Y / Y⭐️ 5 (22)
$43,827
$136
79%
32.53$165✅❌❌Y / Y⭐️ 4.5 (36)
$77,153
$248
85%
32.52$0✅❌❌Y / Y⭐️ 4.5 (65)
$35,012
$131
65%
32.53$165✅❌❌Y / Y⭐️ 5 (55)
$28,965
$114
64%
32.51$150✅❌✅Y / Y⭐️ 5 (54)
$31,182
$117
70%
32.52$150❌❌❌Y / Y⭐️ 5 (57)
$30,105
$124
64%
32.52$150❌❌❌Y / Y⭐️ 5 (62)
$19,871
$152
33%
32.52$150✅❌❌Y / Y⭐️ 5 (18)

Return Metrics

11.84% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$5,673$11,346$17,020$22,693$28,366$56,733$170,201
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$137,040$137,040$137,040$137,040$137,040$137,040$137,040
Down Payment$34,260$34,260$34,260$34,260$34,260$34,260$34,260
Property Appreciation$5,139$10,432$15,884$21,499$27,283$58,912$244,490
Total Return$182,112$193,078$204,204$215,493$226,950$286,946$585,991

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

11.84%

Cap Rate

10.05%

Return on Investment

26.08%

property-location

806 Knightsbridge Cir Davenport, Florida, 33896

3 bed • 2 bath • 9 guests

Est. $822/mo

Agent

Inquire about this property

Contact Agent

$171,300

Zestimate

Davenport

Zoning


Laws

79

Airbnb Investor Score

$5,673

Annual Profit

10.1%

Cap Rate

11.8%

Cash on Cash

$35,527

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $163/night at 65% occupancy ($38,697.6). Airbtics projects $137/night at 71% occupancy ($35,527).

Top 66% of comparables

Top 31% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$38,079

Avg annual revenue

71%

Avg occupancy rate

$137

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

$20k

$40k

$55k

$80k

Sign up to see the data on 40 all comparables

$5,673

Profit

Revenue

$35,527

Operating Expenses

$18,299

Operating Income

$17,229

Mortgage & Taxes

$11,555

Profit (Cash Flow)

$5,673

$47,899

Cash Investment

Down Payment

$34,260

Renos & Furnishing

$8,500

Closing Costs

$5,139

Total

$47,899

DSCR Ratio

Strong

1.49

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.84%

Cap Rate

10.05%

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

$8,130

Deductible property tax

$1,696

Your total deduction

$33,272

Your adjusted annual income

$150,000 - $33,272 = $116,728

Taxes on $116,728 (30%)

$35,018

Your old tax bill

$45,000

Your new tax bill

$35,018

Estimated tax savings

$9,982

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:

6,342 sqft

Year built:

2004

Size:

1,320 sqft

Type:

SINGLE_FAMILY

Parking:

2

Heating:

Central

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 1
  • Lot size: 6,342 sqft
  • Building area: 1,320 sqft
  • Garage: Yes
  • Heating: Central
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: -
  • Parking: Garage - Attached
  • Amenities: Dishwasher, Microwave, Refrigerator
  • Price per square foot: $129

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 272606701211001430
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $247,541
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $171,300

Schools

  • Elementary School: Loughman Oaks Elementary School with 3/10 star rating
  • High School: Davenport High School with 2/10 star rating