BNBCalc.com Investment Analysis Report of 67 Crystal Dr, DeBary, FL, 32713

2 bed • 1 bath • 6 guests • $141,857

BNB

Calc

Return Metrics

13.51% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.51%

Cap Rate

10.44%

Return on Investment

28.04%

Annual Revenue

$32,755

AirDNA projects $152/night at 59% occupancy ($32,755). Airbtics projects $132/night at 59% occupancy ($28,445). Airbtics predicts this property will perform in the 49% revenue percentile

User selected values for this report: 59% occupancy rate, $152 rate per night

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$18,002	$24,000	$38,678	$60,941
Occupancy	47%	57%	72%	79%
Nightly Rate	$100	$110	$141	$202

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A A Slice of Paradise	$29,694	$100	79%	2	2	6	5	$125	✅	❌	❌	N / Y	⭐️ 4.8 (36)	Profile
B Cozy Comfortable Small Town Getaway,	$20,017	$119	43%	2	2	5	2	$150	❌	❌	✅	N / Y	⭐️ 5 (61)	Profile
C Home away from home.	$35,530	$138	67%	2	2	8	3	$130	✅	❌	❌	N / Y	⭐️ 4.8 (133)	Profile
D Deltona Lake House, Day Trip to Disney & Universal	$26,882	$96	67%	2	2	6	2	$119	❌	❌	❌	N / Y	⭐️ 4.8 (104)	Profile
E Historic Sanford Fire Station	$46,571	$308	40%	2	2	6	2	$150	❌	❌	❌	N / Y	⭐️ 5 (110)	Profile

Operating Expenses

Monthly Expenses

$1,495

Annual Expenses

$17,938

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$973

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$273

Management & Platform Fees

$82

Platform Fee (i.e. Airbnb)

$82

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$797

Annual Mortgage & Tax

$9,564

Downpayment

Purchase Price

$141,857

Percent Down

20%

Total Downpayment

$28,371

Total Loan Amount

$113,486

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$680

Property Tax Yearly

0.99%

Property Tax Monthly

$117

Mortgage Insurance (PMI)

Property Details

General Info

Lot size:

10,140 sqft

Year built:

1968

Size:

1,104 sqft

Type:

SFR

Parking:

Heating:

Forced Air Unit

Sold Comparables

Address	Beds	Baths	Square Feet	Lot Size	Year Built	Last Sale	Days on Market
5 Palmetto Dr	2	2	1,026	14,000	1958	$270,000	-
64 Community Dr	2	2	1,658	12,800	1975	$0	-
71 Community Dr	3	2	1,387	17,100	1975	$0	-
21 Catalina Dr	2	1	912	14,000	1957	$285,000	-
4 Surrey Rd	3	2	1,912	14,550	1987	$0	-
325 Sweetwater Springs St	3	2	1,684	8,400	2003	$0	-
196 Sunnydale Dr	3	2	2,000	50,965	2000	$512,500	-
119 Wilson Rd	4	3	3,040	65,026	1982	$225,000	-
252 Englenook Dr	3	3	2,359	8,050	2000	$0	-
370 Hickory Springs Pl	4	2	1,990	5,750	2000	$0	-

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 1

Lot size: 10,140 sqft

Building area: 1,104 sqft

Garage: Yes

Heating: Forced air unit

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 8033-00-00-0960

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $172,654

County Est. Land Value: $30,797

Assessed Land Value: $30,797

County Est. Structure Value: $141,857

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
03/19/01	$0	0%	Richard G Clark Jr

Ownership

Name: Richard G Clark Jr

Owner Occupied: Yes

Owner Mailing Address: 67 Crystal Dr, Debary, FL 32713

Years Owned: 285

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Debary Elementary School with 8 star rating
Middle School: River Springs Middle School with 3 star rating
High School: University High School with 5 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

$6,733

Deductible property tax

$1,404

Est. Depreciation Value

$56,020

Profit on this property

$14,817

Your total deduction

$49,340

So, your new taxable income is your previous income minus your total deduction ($150,000 - $49,340)

$100,660

Your old tax bill

$45,000

Your new tax bill

$30,198

Estimated tax savings

$14,802

67 Crystal Dr DeBary, Florida, 32713

2 bed • 1 bath • 6 guests

Purchase Price

Est. $680/mo

Inquire about this property

Contact Agent

$313,700

Zestimate

Airbnb Investor Score

$5,252

Annual Profit

10.4%

Cap Rate

13.5%

Cash on Cash

$32,755

Annual Revenue

BNBCalc predicts this property will get $132 per night with 59% 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

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.51%

Cap Rate

10.44%

Return on Investment

28.04%

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

$6,733

Deductible property tax

$1,404

Your total deduction

$11,588

Your adjusted annual income

$150,000 - $11,588 = $138,412

Taxes on $138,412 (30%)

$41,524

Your old tax bill

$45,000

Your new tax bill

$41,524

Estimated tax savings

$3,476

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