BNBCalc.com Investment Analysis Report of 1102 Golf Course Pkwy, Davenport, FL, 33837

3 bed • 2 bath • 9 guests • $375,000

BNB

Calc

Return Metrics

-7.08% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-7.08%

Cap Rate

4.95%

Return on Investment

8.67%

Annual Revenue

$37,083

AirDNA projects $143/night at 71% occupancy ($37,083). Airbtics projects $126/night at 62% occupancy ($28,532). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$18,845$28,920$41,728$54,142
Occupancy48%65%76%86%
Nightly Rate$103$114$140$160

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

3BR/2BA Oasis with private pool
$44,737
$143
82%
3273$200✅❌✅N / Y⭐️ 4.8 (31)Profile

B

Beautiful Lake House 13 miles from Disney
$26,515
$83
77%
3364$165❌❌❌N / Y⭐️ 5 (27)Profile

C

Newly house near Disney/ Low Cleaning Fee
$24,609
$81
69%
3182$149❌❌✅N / Y⭐️ 4.8 (45)Profile

D

Sunny & Bright Modern Retreat
$26,615
$86
76%
3383$200✅❌❌N / Y⭐️ 4.5 (49)Profile

E

3BR well-decorated townhome close to theme parks
$29,139
$114
59%
3462$168❌❌❌N / Y⭐️ 4.8 (7)Profile

Operating Expenses

Monthly Expenses

$1,542

Annual Expenses

$18,501

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,009

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$309

Management & Platform Fees

$93

Platform Fee (i.e. Airbnb)

$93

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$2,108

Annual Mortgage & Tax

$25,296

Downpayment

Purchase Price

$375,000

Percent Down

20%

Total Downpayment

$75,000

Total Loan Amount

$300,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,799

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$309

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

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

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

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

Deductible mortgage interest

$17,798

Deductible property tax

$3,712

Est. Depreciation Value

$178,152

Profit on this property

$18,582

Your total deduction

$181,080

So, your new taxable income is your previous income minus your total deduction ($150,000 - $181,080)

-$31,080

Your old tax bill

$45,000

Your new tax bill

-$9,324

Estimated tax savings

$54,324

property-location

1102 Golf Course Pkwy Davenport, Florida, 33837

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,799/mo

Agent

Inquire about this property

Contact Agent

$55,200

Zestimate

-17

Airbnb Investor Score

-$6,713

Annual Profit

5.0%

Cap Rate

-7.1%

Cash on Cash

$37,083

Annual Revenue

BNBCalc predicts this property will get $126 per night with 62% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-7.08%

Cap Rate

4.95%

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

$17,798

Deductible property tax

$3,712

Your total deduction

$59,672

Your adjusted annual income

$150,000 - $59,672 = $90,328

Taxes on $90,328 (30%)

$27,099

Your old tax bill

$45,000

Your new tax bill

$27,099

Estimated tax savings

$17,901

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