BNBCalc Short Term Rental Rental Arbitrage Analysis 3457 Woodley Park Place, Oviedo, Florida 32765, United States

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$45,791

Profit (Cash Flow)

-$4,022

Cash on Cash Return

-35.6%

Annual Revenue

$45,791

AirDNA projects $199/night at 63% occupancy ($45,790).

BNB Calc projects a 63% occupancy rate, $199 rate per night.

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

Return Metrics

-35.57% 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)	-$4,022	-$8,044	-$12,066	-$16,088	-$20,110	-$40,221	-$120,664
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	-$4,022	-$8,044	-$12,066	-$16,088	-$20,110	-$40,221	-$120,664

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-35.57%

Payback Period Days

Return on Investment

-35.57%

3457 Woodley Park Pl Oviedo, Florida, 32765-5104

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Oviedo

Zoning

Laws

$45,791

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,022

Profit

Revenue

$45,791

Operating Expenses

$17,353

Operating Income

$28,438

Net Effective Rent

$32,460

Profit (Cash Flow)

-$4,022

$11,305

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,805

Total

$11,305

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-35.57%

Payback Period Days

Property Overview

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

Lot size:

8,870 sqft

Year built:

1994

Size:

2,524 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 1

Lot size: 8,870 sqft

Building area: 2,524 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 35-21-31-503-0000-0260

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $328,997

County Est. Land Value: $86,000

Assessed Land Value: -

County Est. Structure Value: $263,510

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
12/14/17	$270,000	0%	Ih6 Property Florida Lp
02/07/11	$155,100	97%	Mohammad M Rashid, Kaniz F Rashid
05/23/09	$0	0%	3457 Woodley Park Place Trust

Ownership

Name: Ih6 Property Florida Lp

Owner Occupied: No

Owner Mailing Address: 5310 Cypress Center Dr Ste 105, Tampa, Fl 33609

Years Owned: 65

Home Equity: $458,200

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Carillon Elementary School with 7/10 star rating
Middle School: Jackson Heights Middle School with 8/10 star rating
High School: Hagerty High School with 7/10 star rating