BNBCalc Short Term Rental Rental Arbitrage Analysis 11258 Hideaway Cove Ct, Orlando, FL 32836, USA

5 bed • 6 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$92,600

Profit (Cash Flow)

-$146,838

Cash on Cash Return

-464.7%

Annual Revenue

$92,600

AirDNA projects $313/night at 81% occupancy ($92,600).

BNB Calc projects a 81% occupancy rate, $313 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

-464.67% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$146,837	-$293,675	-$440,513	-$587,350	-$734,188	-$1,468,377	-$4,405,131
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$146,837	-$293,675	-$440,513	-$587,350	-$734,188	-$1,468,377	-$4,405,131

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-464.67%

Payback Period Days

Return on Investment

-464.67%

11258 Hideaway Cove Ct Orlando, Florida, 32836-8840

5 bed • 6 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

$5,583

Zestimate

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

$92,600

Annual Revenue

Projected nightly rate is $313/night at 81% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$146,838

Profit

Revenue

$92,600

Operating Expenses

$23,438

Operating Income

$69,162

Net Effective Rent

$216,000

Profit (Cash Flow)

-$146,838

$31,600

Cash Investment

Renos & Furnishing

$13,500

Setup Costs

$18,100

Total

$31,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-464.67%

Payback Period Days

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

182,671 sqft

Year built:

2009

Size:

9,780 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
8618 Benoit Ave	4	4	6,113	-	89,438	2004	$800,000	463
8500 Winter Garden Vineland Rd	4	3	4,569	-	87,177	1999	$1,160,000	66
11148 Rockport St	3	2	2,192	-	87,672	1988	$0	-
11247 Rockport St	3	2	2,772	-	87,565	1986	$765,000	21
8822 State Road 535	3	3	4,758	-	202,800	1979	$0	-
8824 Sunset Blvd	4	3	2,731	-	27,019	1990	$0	-
9048 Leeland Archer Blvd	4	3	2,411	-	10,640	2007	$610,000	61
11611 Acosta Ave	3	2	2,277	-	7,515	2013	$500,000	-
9400 Prince Harry Dr	4	3	3,468	-	12,268	2014	$960,000	27
8563 Leeland Archer Blvd	2	2	1,212	-	2,560	2007	$0	-

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 2

Lot size: 182,671 sqft

Building area: 9,780 sqft

Garage: Yes

Heating: Forced air

Pool: Yes

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R-CE

Land Use: Residential

Parcel Number: 31-23-28-3618-00-020

Flood Zone: Yes, Zone

Tax Info

Year Assessed: 2022

Assessed Value: $1,463,258

County Est. Land Value: $450,000

Assessed Land Value: -

County Est. Structure Value: $1,148,371

Market Estimate: $943,298

Sale history

Date	Sale Price	% Financed	Buyer
06/23/11	$1,300,000	81%	Mack A
08/30/09	$0	0%	Hideaway Cove Llc
12/22/05	$2,800,000	0%	Hideaway Cove Llc

Ownership

Name: Mack A

Owner Occupied: Yes

Owner Mailing Address: 11258 Hideaway Cove Ct, Orlando, Fl 32836

Years Owned: 151

Home Equity: -

Mortgage Balance Remaining: $993,840

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No