2300 Calloway Dr Orlando, Florida, 32810-2116
3 bed β’ 2 bath β’ 9 guests β’ $265,500
$265,500
Zestimate
Est. $1,273/mo
Annual Revenue
$46,342
Profit (Cash Flow)
$8,734
Cap Rate
10.0%
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $244/night at 52% occupancy ($46,342) Airbtics projects $198/night at 70% occupancy ($50,623)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$46,342
$46,342
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$33,509 | $143 | 56% | 3 | 1 | 8 | 1 | $150 | β | β | β | Yes / Yes | βοΈ 4.8 (41) | Profile | |
$42,949 | $119 | 95% | 3 | 1 | 5 | 2 | $130 | β | β | β | Yes / Yes | βοΈ 5 (41) | Profile | |
$21,635 | $88 | 63% | 3 | 1 | 6 | 5 | $100 | β | β | β | Yes / Yes | βοΈ 4.2 (17) | Profile | |
$31,504 | $114 | 68% | 3 | 1 | 6 | 1 | $125 | β | β | β | Yes / Yes | βοΈ 5 (127) | Profile | |
$51,566 | $194 | 71% | 3 | 3 | 7 | 2 | $175 | β | β | β | Yes / Yes | βοΈ 4.5 (18) | Profile |
Return Metrics
12.55% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.55%
Cap Rate
10.03%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$12,601
Deductible property tax
$2,628
Your total deduction
$27,570
Your adjusted annual income
$150,000 - $27,570 = $122,430
Taxes on $122,430 (30%)
$36,729
Your old tax bill
$45,000
Your new tax bill
$36,729
Estimated tax savings
$8,271
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com