BNBCalc.com Investment Analysis Report of 2300 Calloway Dr

3 bed β€’ 2 bath β€’ 9 guests β€’ $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:

3%

Revenue Appreciation:

0%

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

Revenue Percentile

Percentiles25%50%75%90%
Revenue$30,128$46,441$67,597$96,515
Occupancy56%75%84%95%
Nightly Rate$142$162$208$265

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

3brdrm home near Downtown Orlando and Winterpark
$33,509
$143
56%
3181$150βŒβŒβœ…N / Y⭐️ 4.8 (41)Profile

B

3 Bedroom Home, Budget Friendly!+Fully Fenced Yard
$42,949
$119
95%
3152$130βŒβŒβœ…N / Y⭐️ 5 (41)Profile

C

Confortable 3- bedroom townhouse
$21,635
$88
63%
3165$100βœ…βŒβŒN / Y⭐️ 4.2 (17)Profile

D

3/1 house conveniently located in central Florida!
$31,504
$114
68%
3161$125❌❌❌N / Y⭐️ 5 (127)Profile

E

Saltwater Pool Retreat next to Wekiva Trail
$51,566
$194
71%
3372$175βœ…βŒβŒN / 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

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$386

Management & Platform Fees

$116

Platform Fee (i.e. Airbnb)

$116

Property Manager Fee

$0

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

6%

Monthly Loan Payment

$1,273

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$219

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

8,150 sqft

Year built:

1940

Size:

984 sqft

Type:

SFR

Parking:

-

Heating:

FORCED AIR

Sold Comparables

AddressBedsBathsSquare FeetLot SizeYear BuiltLast SaleDays on Market
2511 Drake Dr311,0728,1031959$00
2420 Calloway Dr321,0768,1602004$315,00040
2515 Juergensen Dr321,25833,6061956$324,80038
2216 Herbison Dr216208,4271956$140,00014
7617 Avonwood Ct321,1897,6231966$341,00090
7919 Birman St322,0455,7371996$445,0000
2301 Drake Dr114008,0911940$168,00048
2218 Drake Dr411,3488,1531959$240,00060
2413 Drake Dr219018,0991959$263,00033
8121 Plunkett Ave321,2899,6941967$315,00049

Property Details

  • MLS Status: N/A
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size:8,150 sqft
  • Building area: 984 sqft
  • Garage: -
  • Heating: Forced air
  • Pool: No
  • Fireplaces: 1
  • Basement: No basement

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

DateSale Price% FinancedBuyer
10/08/21$140,0000%Rayon Velazquez Carime
02/28/20$79,000117%Jee Ent Realestate Solutions L
Invalid Date$19,0000%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 star rating
  • Middle School: Lockhart Middle School with 4 star rating
  • High School: Edgewater High School with 4 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

$122,479

Profit on this property

$26,638

Your total deduction

$111,071

So, your new taxable income is your previous income minus your total deduction ($150,000 - $111,071)

$38,929

Your old tax bill

$45,000

Your new tax bill

$11,679

Estimated tax savings

$33,321

property-location

2300 Calloway Dr Orlando, Florida, 32810-2116

3 bed β€’ 2 bath β€’ 9 guests

Purchase Price

Est. $1,273/mo

Agent

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

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

12.55%

Cap Rate

10.03%

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

$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