property-location

7712 Hoosier Pl Orlando, Florida

3 bed • 2 bath • 9 guests

Monthly Rent

$48,119

Annual Revenue

Median of 19 comps selected by CityVista, creator of this analysis.

Avg Daily Rate
$230
Occupancy
57%

$5k

$35k

$70k

$105k

Sign up to see the data on 37 all comparables

Loading amenity revenue opportunities

Seasonality

Sign up to view the full seasonality chart

-$11,189

Profit

Revenue

$48,119

Operating Expenses

$23,308

Operating Income

$24,811

Net Effective Rent

$36,000

Profit (Cash Flow)

-$11,189

$13,796

Cash Investment

Renos & Furnishing

$13,696

Setup Costs

$100

Total

$13,796

Investment Value Over Time

Revenue Appreciation

3%

Loading...

Cash on Cash Return

-81.1%

Payback Period Days

0

Property Overview

Loading...

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.