BNBCalc Short Term Rental Rental Arbitrage Analysis 4050 Bolinas Ct, Orlando, FL 32817, USA

4 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$61,668

Profit (Cash Flow)

$13,451

Cash on Cash Return

103.5%

Annual Revenue

$61,668

AirDNA projects $252/night at 67% occupancy ($61,667).

BNB Calc projects a 67% occupancy rate, $252 rate per night.

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

Return Metrics

103.46% 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)	$13,450	$26,901	$40,352	$53,803	$67,254	$134,509	$403,529
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	$13,450	$26,901	$40,352	$53,803	$67,254	$134,509	$403,529

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

103.46%

Payback Period Days

352

Return on Investment

103.46%

4050 Bolinas Ct Orlando, Florida, 32817-3889

4 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

$61,668

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,451

Profit

Revenue

$61,668

Operating Expenses

$19,417

Operating Income

$42,251

Net Effective Rent

$28,800

Profit (Cash Flow)

$13,451

$13,000

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$2,500

Total

$13,000

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

103.46%

Payback Period Days

352