BNBCalc.com Investment Analysis Report of Sunrise Shores Dr, Four Corners, FL, 34747

5 bed • 6 bath • 15 guests • $368,200

BNB

Calc

Return Metrics

15.03% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

15.03%

Cap Rate

10.75%

Return on Investment

29.96%

Annual Revenue

$61,230

AirDNA projects $254/night at 66% occupancy ($61,229). Airbtics projects $186/night at 65% occupancy ($44,157). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$28,165$43,658$64,140$79,718
Occupancy53%70%75%82%
Nightly Rate$137$162$220$251

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Summerville Resort Townhome
$33,326
$168
51%
55123$215✅❌❌N / Y⭐️ 4.7 (3)Profile

B

Magical Themed Home Near Disney
$41,011
$128
78%
55151$239✅✅✅N / Y⭐️ 4.8 (52)Profile

C

5 min to Disney 2024 Upscale 5 Suites Villa
$34,628
$137
53%
55121$270✅✅❌N / Y⭐️ 5 (10)Profile

D

5 BD/6BA Cozy Home! Summerville (2650SS)
$55,217
$166
83%
56103$199✅❌❌N / Y⭐️ 4.4 (20)Profile

E

5 Suites DREAM villa 5 min to Disney
$44,365
$155
72%
56101$270✅✅❌N / Y⭐️ 5 (27)Profile

Operating Expenses

Monthly Expenses

$1,803

Annual Expenses

$21,640

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,210

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$510

Management & Platform Fees

$153

Platform Fee (i.e. Airbnb)

$153

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$2,069

Annual Mortgage & Tax

$24,828

Downpayment

Purchase Price

$368,200

Percent Down

20%

Total Downpayment

$73,640

Total Loan Amount

$294,560

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,766

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

$17,475

Deductible property tax

$3,645

Est. Depreciation Value

$178,220

Profit on this property

$39,590

Your total deduction

$159,750

So, your new taxable income is your previous income minus your total deduction ($150,000 - $159,750)

-$9,750

Your old tax bill

$45,000

Your new tax bill

-$2,925

Estimated tax savings

$47,925

property-location

Sunrise Shores Dr Four Corners, Florida, 34747

5 bed • 6 bath • 15 guests

Purchase Price

Est. $1,766/mo

Agent

Inquire about this property

Contact Agent

$368,200

Zestimate

95

Airbnb Investor Score

$14,761

Annual Profit

10.8%

Cap Rate

15.0%

Cash on Cash

$61,230

Annual Revenue

BNBCalc predicts this property will get $186 per night with 65% 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

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

15.03%

Cap Rate

10.75%

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

$17,475

Deductible property tax

$3,645

Your total deduction

$38,235

Your adjusted annual income

$150,000 - $38,235 = $111,765

Taxes on $111,765 (30%)

$33,530

Your old tax bill

$45,000

Your new tax bill

$33,530

Estimated tax savings

$11,470

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