BNBCalc.com Investment Analysis Report of 7383 Universal Blvd, Orlando, FL, 32819

2 bed • 2 bath • 6 guests • $299,000

BNB

Calc

Return Metrics

-3.6% 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

-3.6%

Cap Rate

5.83%

Return on Investment

12.21%

Annual Revenue

$35,779

AirDNA projects $158/night at 62% occupancy ($35,779). Airbtics projects $124/night at 72% occupancy ($32,608). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$22,475$35,052$44,270$54,762
Occupancy60%78%85%92%
Nightly Rate$99$119$137$156

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Apartamento Orlando - Florida
$20,923
$220
22%
2252$80✅❌❌N / N⭐️ 0 (0)Profile

B

Apartment in Florida near Universal and Intern. Dr
$44,582
$138
83%
2251$140✅✅❌N / Y⭐️ 4.7 (69)Profile

C

Next to Universal Studio Disney 2 Bed 2 Bath Condo
$40,790
$130
81%
2252$90✅✅❌N / Y⭐️ 4.8 (74)Profile

D

2 BR CONDO IN PERFECT LOCATION NEAR UNIVERSAL
$75,393
$272
74%
2261$115✅✅❌N / Y⭐️ 4.4 (10)Profile

E

Lovely 2 Bedroom Condo Near Universal Studio
$43,886
$119
94%
2262$95✅❌❌N / Y⭐️ 4.7 (117)Profile

Operating Expenses

Monthly Expenses

$1,528

Annual Expenses

$18,331

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$998

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$298

Management & Platform Fees

$89

Platform Fee (i.e. Airbnb)

$89

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,680

Annual Mortgage & Tax

$20,160

Downpayment

Purchase Price

$299,000

Percent Down

20%

Total Downpayment

$59,800

Total Loan Amount

$239,200

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,434

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$247

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

$14,191

Deductible property tax

$2,960

Est. Depreciation Value

$141,869

Profit on this property

$17,448

Your total deduction

$141,572

So, your new taxable income is your previous income minus your total deduction ($150,000 - $141,572)

$8,428

Your old tax bill

$45,000

Your new tax bill

$2,529

Estimated tax savings

$42,471

property-location

7383 Universal Blvd Orlando, Florida, 32819

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,434/mo

Agent

Inquire about this property

Contact Agent

$158,200

Zestimate

0

Airbnb Investor Score

-$2,712

Annual Profit

5.8%

Cap Rate

-3.6%

Cash on Cash

$35,779

Annual Revenue

BNBCalc predicts this property will get $124 per night with 72% occupancy, putting it in the top 46% 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

-3.6%

Cap Rate

5.83%

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

$14,191

Deductible property tax

$2,960

Your total deduction

$44,893

Your adjusted annual income

$150,000 - $44,893 = $105,107

Taxes on $105,107 (30%)

$31,532

Your old tax bill

$45,000

Your new tax bill

$31,532

Estimated tax savings

$13,468

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