BNBCalc.com Investment Analysis Report of 2918 Salted Rim Rd, Kissimmee, FL, 34747

4 bed • 3 bath • 12 guests • $500,000

BNB

Calc

Return Metrics

11.99% 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

11.99%

Cap Rate

9.76%

Return on Investment

27.82%

Annual Revenue

$71,818

AirDNA projects $371/night at 53% occupancy ($71,817). Airbtics projects $238/night at 74% occupancy ($64,326). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$37,927$51,912$104,514$161,463
Occupancy63%74%92%98%
Nightly Rate$160$186$304$442

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Margaritaville! Resort Style!
$83,909
$310
73%
45102$180✅✅✅N / Y⭐️ 4.8 (29)Profile

B

4 BD 3.5 BA Pool Home *Lake Views* next to Disney
$59,391
$208
75%
44123$255✅❌❌N / Y⭐️ 4.8 (113)Profile

C

Hakuna MaCottage -Relax in Your Own Private Oasis!
$58,038
$253
59%
45101$227✅✅❌N / Y⭐️ 5 (27)Profile

D

Windsor Pool Home
$53,722
$129
98%
4283$207✅❌❌N / Y⭐️ 4.8 (4)Profile

E

Lake View and Pool 4BR House Disney Area OI2800
$113,661
$361
85%
42113$225✅❌✅N / Y⭐️ 4 (10)Profile

Operating Expenses

Monthly Expenses

$1,918

Annual Expenses

$23,016

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,298

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$598

Management & Platform Fees

$180

Platform Fee (i.e. Airbnb)

$180

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$2,810

Annual Mortgage & Tax

$33,720

Downpayment

Purchase Price

$500,000

Percent Down

20%

Total Downpayment

$100,000

Total Loan Amount

$400,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$2,398

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$412

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$237,162

Profit on this property

$48,802

Your total deduction

$217,041

So, your new taxable income is your previous income minus your total deduction ($150,000 - $217,041)

-$67,041

Your old tax bill

$45,000

Your new tax bill

-$20,112

Estimated tax savings

$65,112

property-location

2918 Salted Rim Rd Kissimmee, Florida, 34747

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,398/mo

Agent

Inquire about this property

Contact Agent

$368,200

Zestimate

78

Airbnb Investor Score

$15,081

Annual Profit

9.8%

Cap Rate

12.0%

Cash on Cash

$71,818

Annual Revenue

BNBCalc predicts this property will get $238 per night with 74% occupancy, putting it in the top 47% 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

11.99%

Cap Rate

9.76%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$55,425

Your adjusted annual income

$150,000 - $55,425 = $94,575

Taxes on $94,575 (30%)

$28,373

Your old tax bill

$45,000

Your new tax bill

$28,373

Estimated tax savings

$16,627

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