BNBCalc.com Investment Analysis Report of FL-429, Winter Garden, FL,

3 bed • 2 bath • 9 guests • $371,400

BNB

Calc

Return Metrics

-5.36% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.36%

Cap Rate

5.38%

Return on Investment

10.38%

Annual Revenue

$38,716

AirDNA projects $200/night at 53% occupancy ($38,715). Airbtics projects $203/night at 68% occupancy ($50,418). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$29,805	$46,713	$71,912	$113,954
Occupancy	53%	66%	79%	96%
Nightly Rate	$149	$188	$241	$314

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 Cheerful townhome in Ocoee with free parking	$32,667	$147	57%	3	3	6	3	$200	✅	❌	✅	N / Y	⭐️ 4.7 (21)	Profile
B Pool, Jacuzzi, Cabana Oh My!! Welcome to Paradise	$40,337	$216	50%	3	1	7	3	$100	✅	✅	✅	N / Y	⭐️ 4.8 (51)	Profile
C HALF HOME (read desc) Pool/Disney/Universal	$27,045	$96	75%	3	1	6	3	$40	✅	❌	❌	N / Y	⭐️ 5 (321)	Profile
D Downtown Winter Garden Home ~ 12 Mi to Disney!	$35,762	$157	59%	3	2	7	4	$206	❌	❌	✅	N / Y	⭐️ 4.5 (17)	Profile
E Rare Heated Pool House close to Downtown Orlando	$65,838	$238	73%	3	2	6	3	$200	✅	❌	❌	N / Y	⭐️ 4.7 (75)	Profile

Operating Expenses

Monthly Expenses

$1,559

Annual Expenses

$18,713

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,023

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$323

Management & Platform Fees

$97

Platform Fee (i.e. Airbnb)

$97

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$2,087

Annual Mortgage & Tax

$25,044

Downpayment

Purchase Price

$371,400

Percent Down

20%

Total Downpayment

$74,280

Total Loan Amount

$297,120

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$1,781

Property Tax Yearly

0.99%

Property Tax Monthly

$306

Mortgage Insurance (PMI)

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

$17,627

Deductible property tax

$3,677

Est. Depreciation Value

$176,494

Profit on this property

$20,003

Your total deduction

$177,795

So, your new taxable income is your previous income minus your total deduction ($150,000 - $177,795)

-$27,795

Your old tax bill

$45,000

Your new tax bill

-$8,338

Estimated tax savings

$53,338

FL-429 Winter Garden, Florida

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,781/mo

Inquire about this property

Contact Agent

$371,400

Zestimate

$38,716

Annual Revenue

BNBCalc predicts this property will get $203 per night with 68% occupancy, putting it in the top 48% 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

-5.36%

Cap Rate

5.38%

Return on Investment

10.38%

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

$17,627

Deductible property tax

$3,677

Your total deduction

$57,516

Your adjusted annual income

$150,000 - $57,516 = $92,484

Taxes on $92,484 (30%)

$27,745

Your old tax bill

$45,000

Your new tax bill

$27,745

Estimated tax savings

$17,255

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