BNBCalc Short Term Rental Investment Analysis 9762 Neruda St, Orlando, FL 32827

3 bed • 2 bath • 9 guests • $899,228

BNB

Calc

Annual Revenue

$30,973

Profit (Cash Flow)

-$47,393

Cap Rate

1.5%

Annual Revenue

$30,973

AirDNA projects $265/night at 32% occupancy ($30,972). Airbtics projects $152/night at 79% occupancy ($43,858). Airbtics predicts this property will perform in the 34% revenue percentile

BNB Calc projects a 32% occupancy rate, $265 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,293	$49,014	$62,384	$69,602
Occupancy	75%	83%	85%	86%
Nightly Rate	$133	$144	$181	$198

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
A Beautiful St. Cloud Cottage	$45,837	$179	62%	3	2	2	$225	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
Disney World Home 3Bed/Pool/Laundry/15 Min Airport	$55,481	$182	73%	3	2	1	$249	✅	❌	❌	Y / Y	⭐️ 4.7 (48)
Lakeside Serenity: Spacious 3BR/2BA Apartment!	$43,294	$133	79%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Wonderful Family Home 3/2 w/pool, Gorgeous Sunsets	$51,031	$146	85%	3	2	3	$185	✅	❌	❌	Y / Y	⭐️ 4.8 (100)
COZY & PRIVATE 10 MIN WAY FROM THE ORLANDO AIRPORT	$25,763	$85	74%	3	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.6 (59)
Lovely house with pool/game room near theme parks	$69,094	$199	87%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (81)
Cozy house with pool/game room near theme parks	$67,764	$198	86%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.7 (9)
Beautiful private home with pool and lake	$44,009	$133	82%	3	2	3	$140	✅	❌	❌	Y / Y	⭐️ 4.8 (124)
Cozy Farmhouse Villa w/ Pool near Airport & Parks	$56,787	$143	85%	3	2	1	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (248)
Cozy Kissimmee home 3BR/2Bath near Orlando Airport	$47,340	$128	86%	3	2	1	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (105)

Return Metrics

-22.01% 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)	-$47,392	-$94,785	-$142,178	-$189,571	-$236,964	-$473,928	-$1,421,785
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,834	$18,213	$28,170	$38,742	$49,965	$117,362	$719,382
Down Payment	$179,845	$179,845	$179,845	$179,845	$179,845	$179,845	$179,845
Property Appreciation	$26,976	$54,762	$83,382	$112,861	$143,223	$309,259	$1,283,434
Total Return	$168,263	$158,035	$149,220	$141,877	$136,070	$132,538	$760,876

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-22.01%

Cap Rate

1.47%

Return on Investment

-5.37%

9762 Neruda St Orlando, FL, 32827

3 bed • 2 bath • 9 guests

Purchase Price

Est. $4,313/mo

This property is for sale!

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

-89

Airbnb Investor Score

-$47,392

Annual Profit

1.5%

Cap Rate

-22.0%

Cash on Cash

$30,973

Annual Revenue

BNBCalc predicts this property will get $152 per night with 79% occupancy, putting it in the top 34% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 91% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

10 Airbnb Comparables

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

$50,640

Avg annual revenue

79%

Avg occupancy rate

$152

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

$25k

$40k

$55k

$70k

-$47,393

Profit

Revenue

$30,973

Operating Expenses

$17,706

Operating Income

$13,266

Mortgage & Taxes

$60,659

Profit (Cash Flow)

-$47,393

$215,322

Cash Investment

Down Payment

$179,846

Renos & Furnishing

$8,500

Closing Costs

$26,977

Total

$215,322

DSCR Ratio

Weak

0.22

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-22.01%

Cap Rate

1.47%

Return on Investment

-5.37%

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

$42,678

Deductible property tax

$8,902

Your total deduction

$137,651

Your adjusted annual income

$150,000 - $137,651 = $12,349

Taxes on $12,349 (30%)

$3,705

Your old tax bill

$45,000

Your new tax bill

$3,705

Estimated tax savings

$41,295

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:

Year built:

Size:

Type:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -