BNBCalc.com Investment Analysis Report of 5116 Lanette St, Orlando, FL, 32811

5 bed • 2 bath • 14 guests • $369,000

BNB

Calc

Return Metrics

-0.2% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-0.2%

Cap Rate

7.42%

Return on Investment

24.84%

Annual Revenue

$47,233

AirDNA projects $244/night at 53% occupancy ($47,233). Airbtics projects $257/night at 63% occupancy ($59,136). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$33,356$63,314$80,866$134,224
Occupancy53%66%73%90%
Nightly Rate$165$253$292$393

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

5 Rooms, Lake, Pool, Hottub, Puttputt
$76,801
$272
70%
54161$215✅✅✅N / Y⭐️ 4.6 (168)Profile

B

Let’s go Retro - Waterfront Pool & Hottub w/ dock
$73,223
$213
91%
43102$150✅✅✅N / Y⭐️ 4.8 (54)Profile

C

Magical & Spacious Home 11 mins from Universal S.
$43,004
$162
66%
54142$320❌❌❌N / Y⭐️ 4.9 (31)Profile

D

Clear Lake Retreat: Private pool, lakefront
$123,365
$443
73%
43143$225✅✅❌N / Y⭐️ 5 (47)Profile

E

Spacious 4 bedroom In Orlando
$25,572
$95
65%
4381$150✅❌❌N / N⭐️ 4.2 (44)Profile

Operating Expenses

Monthly Expenses

$1,652

Annual Expenses

$19,820

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,094

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$394

Management & Platform Fees

$118

Platform Fee (i.e. Airbnb)

$118

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$2,295

Annual Mortgage & Tax

$27,540

Downpayment

Purchase Price

$369,000

Percent Down

10%

Total Downpayment

$36,900

Total Loan Amount

$332,100

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,991

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$304

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

$19,702

Deductible property tax

$3,653

Est. Depreciation Value

$177,948

Profit on this property

$27,413

Your total deduction

$173,890

So, your new taxable income is your previous income minus your total deduction ($150,000 - $173,890)

-$23,890

Your old tax bill

$45,000

Your new tax bill

-$7,167

Estimated tax savings

$52,167

property-location

5116 Lanette St Orlando, Florida, 32811-3923

5 bed • 2 bath • 14 guests

Purchase Price

Est. $1,770/mo

Agent

Inquire about this property

Contact Agent

19

Airbnb Investor Score

-$126

Annual Profit

7.4%

Cap Rate

-0.2%

Cash on Cash

$47,233

Annual Revenue

BNBCalc predicts this property will get $257 per night with 63% 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

-0.2%

Cap Rate

7.42%

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

$19,702

Deductible property tax

$3,653

Your total deduction

$52,572

Your adjusted annual income

$150,000 - $52,572 = $97,428

Taxes on $97,428 (30%)

$29,228

Your old tax bill

$45,000

Your new tax bill

$29,228

Estimated tax savings

$15,772

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