BNBCalc Short Term Rental Rental Arbitrage Analysis 721 Hayden Ln #7, Orlando, FL 32804, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Report by:

Jeremy Werden

Co-Founder at BNBCalc

7035070706

hello@bnbcalc.com

bnbcalc.com

Annual Revenue

$48,234

Profit (Cash Flow)

$7,764

Cash on Cash Return

94.1%

Annual Revenue

$48,234

AirDNA projects $213/night at 62% occupancy ($48,234).

BNB Calc projects a 62% occupancy rate, $213 rate per night.

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

Return Metrics

94.1% 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)	$7,763	$15,527	$23,291	$31,054	$38,818	$77,636	$232,910
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	$7,763	$15,527	$23,291	$31,054	$38,818	$77,636	$232,910

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

94.1%

Payback Period Days

388

Return on Investment

94.1%

721 Hayden Ln Orlando, Florida, 32804-7322

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

$48,234

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,764

Profit

Revenue

$48,234

Operating Expenses

$17,670

Operating Income

$30,564

Net Effective Rent

$22,800

Profit (Cash Flow)

$7,764

$8,250

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$2,000

Total

$8,250

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

94.1%

Payback Period Days

388