BNBCalc Short Term Rental Rental Arbitrage Analysis 2600 Barbados Dr

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$31,323

Profit (Cash Flow)

-$949

Cash on Cash Return

-14.9%

Annual Revenue

$31,323

AirDNA projects $203/night at 58% occupancy ($43,003). Airbtics projects $128/night at 67% occupancy ($31,323). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 67% occupancy rate, $128 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,624	$30,357	$49,354	$63,907
Occupancy	54%	68%	88%	91%
Nightly Rate	$106	$116	$144	$178

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern, Quiet & Cozy - Entire house /Winter park	$39,747	$146	68%	2	2	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (115)
Balfour Villa	$66,580	$192	88%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (76)
Cozy 2 bed 2 bath Condo on Fish & Ski Lake	$29,884	$115	71%	2	2	28	$125	✅	❌	❌	Y / Y	⭐️ 4.6 (5)
Winter Park Getaway: Duplex Near All Attractions!	$24,211	$74	72%	2	1	2	$165	❌	❌	✅	Y / Y	⭐️ 4.3 (41)
Gorgeous Lake Howell Townhouse	$42,707	$125	92%	2	2	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (20)
Upscale Renovated Cottage	$67,690	$201	88%	2	2	5	$250	✅	❌	❌	Y / Y	⭐️ 4.5 (9)
Annie’s place	$20,661	$157	30%	2	3	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (1)
Lakefront 2/2 on 1st floor, Fish & Ski Lake Howell	$12,297	$105	32%	2	2	28	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (4)
Sunny, Charming Home in Winter Park!	$25,001	$124	51%	2	1	2	$60	✅	❌	❌	Y / Y	⭐️ 4.6 (38)
Comfy 2Bed/2Bath + Private Yard	$23,320	$108	59%	2	2	30	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Adorable and espacious, 2 Beds, and great location	$28,841	$116	66%	2	1	28	$60	❌	❌	❌	N / Y	⭐️ 4.8 (77)
Lakefront Fish & Ski Lake Howell 2 Bed 2.5 Bath TH	$28,262	$143	54%	2	3	30	$125	✅	❌	❌	Y / Y	⭐️ 5 (2)
Winter Park Hideaway	$49,074	$116	90%	2	2	1	$80	✅	❌	✅	Y / Y	⭐️ 4.9 (93)
Winter Park Oasis B	$19,855	$99	54%	2	1	5	$150	❌	❌	✅	Y / Y	⭐️ 5 (57)
King and Queen Haven	$37,698	$103	100%	2	2	3	$110	❌	❌	❌	Y / Y	⭐️ 5 (116)

Return Metrics

-14.94% 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)	-$948	-$1,897	-$2,846	-$3,794	-$4,743	-$9,487	-$28,461
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	-$948	-$1,897	-$2,846	-$3,794	-$4,743	-$9,487	-$28,461

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.94%

Payback Period Days

Return on Investment

-14.94%

2600 Barbados Dr Winter Park, Florida, 32792-1611

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,849

Zestimate

$31,323

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $203/night at 58% occupancy.Projected nightly rate is $128/night at 67% occupancy.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 34% of comparables

Seasonality

15 Airbnb Comparables

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

$34,388

Avg annual revenue

67%

Avg occupancy rate

$128

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

$10k

$30k

$50k

$70k

-$949

Profit

Revenue

$31,323

Operating Expenses

$16,072

Operating Income

$15,251

Net Effective Rent

$16,200

Profit (Cash Flow)

-$949

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-14.94%

Payback Period Days