BNBCalc.com Investment Analysis Report of 2300 Calloway Dr

3 bed • 2 bath • 9 guests • $265,500

BNB

Calc

Return Metrics

12.55% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.55%

Cap Rate

10.03%

Return on Investment

27.75%

Annual Revenue

$46,342

AirDNA projects $244/night at 52% occupancy ($46,342). Airbtics projects $198/night at 70% occupancy ($50,622). Airbtics predicts this property will perform in the 50% revenue percentile

User selected values for this report: 52% occupancy rate, $244 rate per night

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$30,128	$46,441	$67,597	$96,515
Occupancy	56%	75%	84%	95%
Nightly Rate	$142	$162	$208	$265

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A 3brdrm home near Downtown Orlando and Winterpark	$33,509	$143	56%	3	1	8	1	$150	❌	❌	✅	N / Y	⭐️ 4.8 (41)	Profile
B 3 Bedroom Home, Budget Friendly!+Fully Fenced Yard	$42,949	$119	95%	3	1	5	2	$130	❌	❌	✅	N / Y	⭐️ 5 (41)	Profile
C Confortable 3- bedroom townhouse	$21,635	$88	63%	3	1	6	5	$100	✅	❌	❌	N / Y	⭐️ 4.2 (17)	Profile
D 3/1 house conveniently located in central Florida!	$31,504	$114	68%	3	1	6	1	$125	❌	❌	❌	N / Y	⭐️ 5 (127)	Profile
E Saltwater Pool Retreat next to Wekiva Trail	$51,566	$194	71%	3	3	7	2	$175	✅	❌	❌	N / Y	⭐️ 4.5 (18)	Profile

Operating Expenses

Monthly Expenses

$1,642

Annual Expenses

$19,704

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,086

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$386

Management & Platform Fees

$116

Platform Fee (i.e. Airbnb)

$116

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$1,492

Annual Mortgage & Tax

$17,904

Downpayment

Purchase Price

$265,500

Percent Down

20%

Total Downpayment

$53,100

Total Loan Amount

$212,400

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$1,273

Property Tax Yearly

0.99%

Property Tax Monthly

$219

Mortgage Insurance (PMI)

Property Details

General Info

Lot size:

8,150 sqft

Year built:

1940

Size:

984 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
2511 Drake Dr	3	1	1,072	-	8,103	1959	$0	-
2420 Calloway Dr	3	2	1,076	-	8,160	2004	$315,000	40
2515 Juergensen Dr	3	2	1,258	-	33,606	1956	$324,800	38
2216 Herbison Dr	2	1	620	-	8,427	1956	$140,000	14
7617 Avonwood Ct	3	2	1,189	-	7,623	1966	$341,000	90
7919 Birman St	3	2	2,045	-	5,737	1996	$445,000	-
2301 Drake Dr	1	1	400	-	8,091	1940	$168,000	48
2218 Drake Dr	4	1	1,348	-	8,153	1959	$240,000	60
2413 Drake Dr	2	1	901	-	8,099	1959	$263,000	33
8121 Plunkett Ave	3	2	1,289	-	9,694	1967	$315,000	49

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 1

Lot size: 8,150 sqft

Building area: 984 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square feet: -

Lot Info

Zoning: A-1

Land Use: Residential

Parcel Number: 28-21-29-9264-01-360

Flood Zone: Yes, Zone

Tax Info

Year Assessed: 2023

Assessed Value: $152,208

County Est. Land Value: $50,000

Assessed Land Value: $50,000

County Est. Structure Value: $102,208

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
10/08/21	$140,000	0%	Rayon Velazquez Carime
02/28/20	$79,000	117%	Jee Ent Realestate Solutions L
Invalid Date	$19,000	0%	Robert C Burrus

Ownership

Name: Rayon Velazquez Carime

Owner Occupied: No

Owner Mailing Address: 1402 E Voorhis Ave, Deland, Fl 32724

Years Owned: 34

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Lake Sybelia Elementary School with 5/10 star rating
Middle School: Lockhart Middle School with 4/10 star rating
High School: Edgewater High School with 4/10 star rating

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

$12,601

Deductible property tax

$2,628

Est. Depreciation Value

$85,202

Profit on this property

$26,638

Your total deduction

$73,794

So, your new taxable income is your previous income minus your total deduction ($150,000 - $73,794)

$76,206

Your old tax bill

$45,000

Your new tax bill

$22,862

Estimated tax savings

$22,138

2300 Calloway Dr Orlando, Florida, 32810-2116

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,273/mo

Inquire about this property

Contact Test

Agent at BNB

$265,500

Zestimate

$46,342

Annual Revenue

BNBCalc predicts this property will get $198 per night with 70% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.55%

Cap Rate

10.03%

Return on Investment

27.75%

15 Long Term Rental Comparables

This property's projected long-term rent from Rentrange™ is $2,190/mo ($26,280/yr) and $-/mo from Zillow. Projected vacancy is -% and rent growth is $-/yr. View comparable long-term rentals below ranging from $1,860 to $2,520.

Name	Listed Rent	Sqft	Type	Beds	Baths	Listed on	Similarity	Distance
2615 Maitland Crossing Way	$1,875	1205	Condo	3	2	2/25	99.5%	0.17 mi
2549 Maitland Crossing Way	$1,950	1205	Condo	3	2	7/26	99.5%	0.21 mi
2808 Drake Dr	$1,795	1265	Single Family	3	2	4/14	99.1%	0.35 mi
1824 Bobtail Dr	$2,415	1622	Single Family	3	2	8/28	98.9%	0.46 mi
8059 Birman St	$2,670	1494	Single Family	3	2	6/24	98.8%	0.48 mi

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

$12,601

Deductible property tax

$2,628

Your total deduction

$16,387

Your adjusted annual income

$150,000 - $16,387 = $133,613

Taxes on $133,613 (30%)

$40,084

Your old tax bill

$45,000

Your new tax bill

$40,084

Estimated tax savings

$4,916

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:

8,150 sqft

Year built:

1940

Size:

984 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
2511 Drake Dr	3	1	1,072	-	8,103	1959	$0	-
2420 Calloway Dr	3	2	1,076	-	8,160	2004	$315,000	40
2515 Juergensen Dr	3	2	1,258	-	33,606	1956	$324,800	38
2216 Herbison Dr	2	1	620	-	8,427	1956	$140,000	14
7617 Avonwood Ct	3	2	1,189	-	7,623	1966	$341,000	90
7919 Birman St	3	2	2,045	-	5,737	1996	$445,000	-
2301 Drake Dr	1	1	400	-	8,091	1940	$168,000	48
2218 Drake Dr	4	1	1,348	-	8,153	1959	$240,000	60
2413 Drake Dr	2	1	901	-	8,099	1959	$263,000	33
8121 Plunkett Ave	3	2	1,289	-	9,694	1967	$315,000	49

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 1

Lot size: 8,150 sqft

Building area: 984 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square feet: -

Lot Info

Zoning: A-1

Land Use: Residential

Parcel Number: 28-21-29-9264-01-360

Flood Zone: Yes, Zone

Tax Info

Year Assessed: 2023

Assessed Value: $152,208

County Est. Land Value: $50,000

Assessed Land Value: $50,000

County Est. Structure Value: $102,208

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
10/08/21	$140,000	0%	Rayon Velazquez Carime
02/28/20	$79,000	117%	Jee Ent Realestate Solutions L
Invalid Date	$19,000	0%	Robert C Burrus

Ownership

Name: Rayon Velazquez Carime

Owner Occupied: No

Owner Mailing Address: 1402 E Voorhis Ave, Deland, Fl 32724

Years Owned: 34

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Lake Sybelia Elementary School with 5/10 star rating
Middle School: Lockhart Middle School with 4/10 star rating
High School: Edgewater High School with 4/10 star rating