BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2300 Calloway Dr

3 bed β€’ 2 bath β€’ 9 guests β€’ $265,500

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$46,342

Profit (Cash Flow)

$8,728

Cap Rate

10.0%

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

BNB Calc projects a 52% occupancy rate, $244 rate per night.

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

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

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
3brdrm home near Downtown Orlando and Winterpark
$33,509
$143
56%
311$150βŒβŒβœ…Y / Y⭐️ 4.8 (41)
3 Bedroom Home, Budget Friendly!+Fully Fenced Yard
$42,949
$119
95%
312$130βŒβŒβœ…Y / Y⭐️ 5 (41)
Confortable 3- bedroom townhouse
$21,635
$88
63%
315$100βœ…βŒβŒY / Y⭐️ 4.2 (17)
3/1 house conveniently located in central Florida!
$31,504
$114
68%
311$125❌❌❌Y / Y⭐️ 5 (127)
Saltwater Pool Retreat next to Wekiva Trail
$51,566
$194
71%
332$175βœ…βŒβŒY / Y⭐️ 4.5 (18)
3 King Beds, 4K TVs, & Fast Net: An Ideal Getaway!
$53,661
$148
92%
332$150βŒβŒβœ…Y / Y⭐️ 4.8 (51)
LUXURY π•„π•šπ•• β„‚π•–π•Ÿπ•₯𝕦𝕣π•ͺ π•„π• π••π•–π•£π•Ÿ α΄ α΄€α΄„α΄€α΄›Ιͺᴏɴ in 𝒲𝒾𝓃𝓉𝑒𝓇 𝒫𝒢𝓇𝓀
$59,481
$231
66%
337$180βŒβŒβœ…Y / Y⭐️ 4.9 (95)
Near Orlando Attractions Wekiwa Springs House
$21,755
$141
40%
312$79βœ…βŒβŒY / Y⭐️ 4.9 (36)
Lakefront Paradise Near Attractions
$141,343
$491
76%
342$280❌❌❌Y / Y⭐️ 4.9 (31)
Home in Altamonte Springs
$57,089
$157
95%
323$100βœ…βŒβŒY / Y⭐️ 4.8 (64)
"The Olivia" by EVRH
$52,357
$155
78%
321$275βœ…βŒβŒY / Y⭐️ 4.7 (266)
"The Chloe" by EVRH
$65,914
$177
86%
321$299βœ…βŒβŒY / Y⭐️ 4.7 (208)
Rustic Gem Near Downtown Orlando
$13,059
$115
29%
311$90βŒβŒβœ…Y / N⭐️ 4 (10)
Pristine Lakeside 3BR Home w/ Private Pool
$114,776
$858
35%
323$365βœ…βŒβŒY / Y⭐️ 4.8 (73)
Orlando Area 3BR/2BA/2K/Jacuzzi nearby City pool
$21,868
$160
36%
323$120βŒβœ…βœ…Y / Y⭐️ 4.7 (67)
Conveniently located in heart of Altamonte Springs
$33,335
$162
54%
314$150❌❌❌Y / Y⭐️ 4.4 (47)
Renovated College Park home Sleeps10 close to WP
$42,152
$131
79%
321$95βŒβŒβœ…Y / Y⭐️ 4.7 (91)
Elegant, Spacious Three Bedroom Residential House.
$49,235
$176
71%
321$100βŒβŒβœ…Y / Y⭐️ 4.8 (126)
Winter Park/ Orlando Area
$24,787
$137
47%
333$100❌❌❌Y / Y⭐️ 4.5 (85)
Beautiful, cozy & tranquil Smart home
$52,231
$170
82%
311$100βœ…βŒβŒY / Y⭐️ 4 (1)
Orlando Poolside Oasis
$83,969
$272
79%
324$220βœ…βŒβŒY / Y⭐️ 5 (75)
Poolside Oasis Close to Theme Parks & Attractions
$50,525
$146
90%
325$150βœ…βŒβœ…Y / Y⭐️ 4.6 (43)
LAKEFRONT HOME NEAR ALL ATTRACTIONS
$41,935
$143
77%
324$145❌❌❌Y / Y⭐️ 4.7 (86)
Charming Heated Pool home in Altamonte Springs
$57,429
$162
90%
325$160βœ…βŒβœ…Y / Y⭐️ 4.8 (76)
Old World Charm of College Park/Winter Park
$31,169
$171
49%
322$35❌❌❌Y / Y⭐️ 4.9 (175)
Kingswood Cottage
$42,155
$119
95%
323$100βŒβŒβœ…Y / Y⭐️ 5 (47)
Cozy College Park Duplex @Lake Fairview. Sleeps7
$46,352
$152
78%
321$95βŒβŒβœ…Y / Y⭐️ 4.8 (98)
Movie Night Bar~Fire Pit~Hammocks~Games~Renovated
$87,813
$253
91%
321$160βŒβŒβœ…Y / Y⭐️ 5 (41)
The Perfect Cozy Retreat. Pool home/Home theater
$42,885
$181
59%
321$100βœ…βŒβŒY / Y⭐️ 4.8 (112)
Sunflower Victorian Beauty
$43,114
$265
43%
322$175❌❌❌Y / Y⭐️ 5 (35)
LakeSideOasis w/ Pool&ScenicView
$62,471
$206
79%
321$195βœ…βŒβœ…Y / Y⭐️ 4.9 (18)
Winter Park - 3br 2bath home
$46,040
$217
57%
325$50❌❌❌Y / Y⭐️ 4.8 (91)
Fun kids family house!
$45,404
$158
75%
321$150βŒβŒβœ…Y / Y⭐️ 3.9 (7)
Family Friendly Lakefront Retreat 3BR
$46,538
$247
49%
323$180❌❌❌Y / Y⭐️ 4.8 (10)
Stylish newly updated home in Winter Park
$83,601
$262
84%
322$115❌❌❌Y / Y⭐️ 5 (77)
Secluded Pool Getaway
$59,840
$199
80%
323$175βœ…βŒβŒY / Y⭐️ 5 (23)
(Pet friendly) Cozy Home with Work Space!
$100,853
$270
100%
312$50βŒβŒβœ…Y / Y⭐️ 4.9 (26)
Cheerful 3 Bdrm Home with free parking on premises
$32,924
$132
64%
325$125βŒβŒβœ…Y / Y⭐️ 4.9 (23)
Holliday house near major attractions.
$34,014
$135
65%
323$200❌❌❌Y / Y⭐️ 4.8 (16)
Cozy Retreat 3Bed/2Bath Home
$75,745
$195
96%
3228$199❌❌❌Y / Y⭐️ 5 (3)

Return Metrics

12.54% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$8,727$17,455$26,183$34,911$43,639$87,278$261,836
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$2,608$5,377$8,317$11,438$14,752$34,651$212,400
Down Payment$53,100$53,100$53,100$53,100$53,100$53,100$53,100
Property Appreciation$7,965$16,168$24,619$33,322$42,287$91,309$378,938
Total Return$72,401$92,102$112,220$132,772$153,779$266,340$906,274

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.54%

Cap Rate

10.03%

Return on Investment

27.74%

property-location

2300 Calloway Dr Orlando, Florida, 32810-2116

3 bed β€’ 2 bath β€’ 9 guests

Est. $1,273/mo

Agent

Inquire about this property

Contact

test at Test

$265,500

Zestimate

Orlando

Guide

Zoning

Market

Guide


Laws


Market Data

$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.

Top 78% of comparables

Top 18% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$52,474

Avg annual revenue

70%

Avg occupancy rate

$198

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$55k

$95k

$140k

Sign up to see the data on 40 all comparables

$8,728

Profit

Revenue

$46,342

Operating Expenses

$19,704

Operating Income

$26,638

Mortgage & Taxes

$17,910

Profit (Cash Flow)

$8,728

$69,565

Cash Investment

Down Payment

$53,100

Renos & Furnishing

$8,500

Closing Costs

$7,965

Total

$69,565

DSCR Ratio

Strong

1.49

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.54%

Cap Rate

10.03%

Profit (Cummulative)

$8,728

$2,608

$8,500

$7,965

$0

Total Gain

$19,301

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

$12,601

Deductible property tax

$2,628

Your total deduction

$17,506

Your adjusted annual income

$150,000 - $17,506 = $132,494


Taxes on $132,494 (30%)

$39,748

Your old tax bill

$45,000

Your new tax bill

$39,748


Estimated tax savings

$5,252

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

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
2511 Drake Dr311,072-8,1031959$0-
2420 Calloway Dr321,076-8,1602004$315,00040
2515 Juergensen Dr321,258-33,6061956$324,80038
2216 Herbison Dr21620-8,4271956$140,00014
7617 Avonwood Ct321,189-7,6231966$341,00090
7919 Birman St322,045-5,7371996$445,000-
2301 Drake Dr11400-8,0911940$168,00048
2218 Drake Dr411,348-8,1531959$240,00060
2413 Drake Dr21901-8,0991959$263,00033
8121 Plunkett Ave321,289-9,6941967$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: No
  • Heating: Forced air
  • Pool: No
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

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 5/10 star rating
  • Middle School: Lockhart Middle School with 4/10 star rating
  • High School: Edgewater High School with 4/10 star rating