BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 2152 Alaqua Dr

5 bed β€’ 5 bath β€’ 15 guests β€’ $0

BNB

Calc

Annual Revenue

$67,187

Profit (Cash Flow)

-$39,852

Cash on Cash Return

-298.5%

Annual Revenue

$67,187

AirDNA projects $330/night at 50% occupancy ($60,265). Airbtics projects $283/night at 65% occupancy ($67,186). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 65% occupancy rate, $283 rate per night.

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

Percentiles25%50%75%90%
Revenue$37,809$69,415$103,050$164,870
Occupancy50%67%75%100%
Nightly Rate$198$273$360$433

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Orlando Modern Oasis W/Pool

No image available

$87,140
$293
77%
533$235βœ…βŒβœ…Y / Y⭐️ 4.8 (38)
Central Florida's Hidden Gem, the OMHouse

No image available

$135,939
$538
67%
571$250βŒβŒβœ…Y / Y⭐️ 4.9 (41)
Wekiva Springs 5br 4 ba, spacious & lovely home

No image available

$61,538
$257
60%
542$240βœ…βŒβœ…Y / Y⭐️ 5 (164)
Cozy spacious 5 bedroom house

No image available

$23,366
$152
42%
521$0βœ…βŒβœ…Y / Y⭐️ 4 (4)
Beautiful Historic Retreat-Step back Inn time

No image available

$84,283
$372
60%
572$195βŒβŒβœ…Y / Y⭐️ 4.8 (19)
Heated Pool House with gym and sauna

No image available

$72,747
$363
52%
541$95βœ…βŒβœ…Y / Y⭐️ 4.7 (24)
Casa Esmeralda w/ Kg Bd+Heated Pool+Lanai Bonfire

No image available

$70,942
$273
71%
532$0βœ…βŒβœ…Y / Y⭐️ 4.9 (10)
The Estate Royale β˜… 1 Gig Wi-Fi β˜… Heart of Mt Dora

No image available

$145,884
$357
100%
552$277βŒβŒβœ…Y / Y⭐️ 4.8 (23)
Exotic Vacation Home in Mt Dora

No image available

$39,882
$214
49%
533$125βŒβŒβœ…Y / Y⭐️ 4 (6)
College Park Bungalow Sleeps 20+ 2 Kitchens

No image available

$77,592
$299
67%
531$175❌❌❌Y / Y⭐️ 4.7 (14)
Orlando Vacation Rental w/ Pool Near Universal!

No image available

$28,132
$183
42%
522$0βœ…βŒβœ…Y / Y⭐️ 0 (0)
Luxury 5BR Home in Arden Park w/ Modern Amenities

No image available

$32,313
$100
74%
531$200βœ…βŒβŒY / Y⭐️ 5 (1)
Tranquil place for peace,Relax!

No image available

$54,900
$150
100%
537$0βœ…βœ…βŒY / Y⭐️ 0 (0)
Five bedroom house with backyard paradise.

No image available

$173,850
$475
100%
532$400βœ…βœ…βŒY / Y⭐️ 5 (2)

Return Metrics

-298.51% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$39,851-$79,703-$119,554-$159,406-$199,258-$398,516-$1,195,548
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-$39,851-$79,703-$119,554-$159,406-$199,258-$398,516-$1,195,548

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-298.51%

Payback Period Days

0

Return on Investment

-298.51%

property-location

2152 Alaqua Dr Longwood, Florida, 32779-3117

5 bed β€’ 5 bath β€’ 15 guests

Agent

Inquire about this property

Contact Agent

$7,192

Zestimate

Longwood

Zoning


Laws

$67,187

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $330/night at 50% occupancy.Projected nightly rate is $283/night at 65% occupancy.

Top 48% of comparables

Top 48% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$73,969

Avg annual revenue

65%

Avg occupancy rate

$283

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$70k

$120k

$175k

Sign up to see the data on 15 all comparables

-$39,852

Profit

Revenue

$67,187

Operating Expenses

$20,734

Operating Income

$46,452

Net Effective Rent

$86,304

Profit (Cash Flow)

-$39,852

$13,350

Cash Investment

Renos & Furnishing

$13,250

Setup Costs

$100

Total

$13,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-298.51%

Payback Period Days

0

🀩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service