BNBCalc Short Term Rental Rental Arbitrage Analysis 227 Seville Pointe Ave

4 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$51,134

Profit (Cash Flow)

$9,687

Cash on Cash Return

91.4%

Annual Revenue

$51,134

AirDNA projects $271/night at 61% occupancy ($60,378). Airbtics projects $196/night at 70% occupancy ($50,111). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 70% occupancy rate, $200 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,406	$49,492	$86,740	$112,112
Occupancy	52%	72%	87%	100%
Nightly Rate	$144	$174	$256	$282

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
King Bed \| Grill \| Pets \| Central Location!	$65,028	$186	75%	4	2	1	$175	✅	❌	✅	Y / Y	⭐️ 4.8 (242)
Fully Renovated Pool home sleeps 12	$75,876	$281	70%	4	2	3	$140	✅	❌	❌	Y / Y	⭐️ 4.8 (77)
Heated Pool Pet-friendly House near Everything!	$83,097	$258	88%	4	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (51)
House with pool 9 min to Ventura Country Club	$78,708	$253	85%	4	4	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (30)
Spacious Hme Nr Disney No Service Fee!Pet Friendly	$20,444	$114	49%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
Guess house SunShine	$59,646	$142	100%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Entire Pool Home\| 4Bedrm 4baths\| Orlando Vacation	$63,696	$162	100%	4	4	1	$250	✅	❌	✅	Y / Y	⭐️ 4.6 (15)
4br Blissful Living with Pool, Bonfire and Grill	$75,495	$294	64%	4	2	6	$200	✅	❌	✅	Y / Y	⭐️ 4.7 (43)
The Sunflower Bungalow	$17,505	$126	33%	4	2	28	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
Central Location in Orlando near DT and Universal	$31,282	$152	43%	4	2	1	$250	❌	❌	✅	Y / Y	⭐️ 4.3 (33)

Return Metrics

91.38% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,686	$19,373	$29,060	$38,746	$48,433	$96,867	$290,601
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	$9,686	$19,373	$29,060	$38,746	$48,433	$96,867	$290,601

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

91.38%

Payback Period Days

399

Return on Investment

91.38%

227 Seville Pointe Ave Orlando, Florida, 32807-6191

4 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,500

Zestimate

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

$51,134

Annual Revenue

BNBCalc predicts this property will get $196 per night with 70% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$57,077

Avg annual revenue

70%

Avg occupancy rate

$196

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$40k

$60k

$85k

$9,687

Profit

Revenue

$51,134

Operating Expenses

$18,647

Operating Income

$32,487

Net Effective Rent

$22,800

Profit (Cash Flow)

$9,687

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

91.38%

Payback Period Days

399