BNBCalc.com Investment Analysis Report of 2569 Shanti Dr, Kissimmee, FL, 34746

6 bed • 7 bath • 18 guests • $126,700

BNB

Calc

Return Metrics

122.64% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

122.64%

Cap Rate

50.19%

Return on Investment

133.88%

Annual Revenue

$88,827

AirDNA projects $380/night at 64% occupancy ($88,827). Airbtics projects $262/night at 64% occupancy ($61,244). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$32,372$54,682$89,006$132,614
Occupancy45%66%82%91%
Nightly Rate$193$222$290$388

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Villa Santosh-Veranda Palms
$43,103
$151
69%
66143$325✅✅✅N / Y⭐️ 4.6 (38)Profile

B

Resort Style & Amazing BIG HOUSE Near Disney 2584
$44,617
$149
73%
66135$275✅✅❌N / Y⭐️ 4.7 (99)Profile

C

6 Bedroom Vacation Homes Veranda Palms Resort
$35,501
$175
50%
66142$320✅✅❌N / Y⭐️ 4 (1)Profile

D

Veranda Palms Lakeview 6br Villa Pool Spa, Disney
$44,916
$139
82%
64155$240✅✅❌N / Y⭐️ 4.9 (36)Profile

E

*Game Room *Modern 6BD/5BA*King Bd*Disney->20min
$72,162
$337
58%
65145$260✅✅❌N / Y⭐️ 4.2 (5)Profile

Operating Expenses

Monthly Expenses

$2,102

Annual Expenses

$25,228

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,440

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$740

Management & Platform Fees

$222

Platform Fee (i.e. Airbnb)

$222

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$712

Annual Mortgage & Tax

$8,544

Downpayment

Purchase Price

$126,700

Percent Down

20%

Total Downpayment

$25,340

Total Loan Amount

$101,360

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$608

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$105

Mortgage Insurance (PMI)

0%

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

$6,013

Deductible property tax

$1,254

Est. Depreciation Value

$68,433

Profit on this property

$63,600

Your total deduction

$12,101

So, your new taxable income is your previous income minus your total deduction ($150,000 - $12,101)

$137,899

Your old tax bill

$45,000

Your new tax bill

$41,370

Estimated tax savings

$3,630

property-location

2569 Shanti Dr Kissimmee, Florida, 34746

6 bed • 7 bath • 18 guests

Purchase Price

Est. $608/mo

Agent

Inquire about this property

Contact Greg

$126,700

Zestimate

738

Airbnb Investor Score

$55,055

Annual Profit

50.2%

Cap Rate

122.6%

Cash on Cash

$88,827

Annual Revenue

BNBCalc predicts this property will get $262 per night with 64% occupancy, putting it in the top 49% 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

122.64%

Cap Rate

50.19%

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

$6,013

Deductible property tax

$1,254

Your total deduction

-$34,688

Your adjusted annual income

$150,000 - -$34,688 = $184,688

Taxes on $184,688 (30%)

$55,406

Your old tax bill

$45,000

Your new tax bill

$55,406

Estimated tax savings

-$10,406

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