BNBCalc Short Term Rental Rental Arbitrage Analysis 7975 Canada Ave, Orlando, FL, 32819

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$47,891

Profit (Cash Flow)

$6,865

Cash on Cash Return

104.0%

Annual Revenue

$47,891

AirDNA projects $144/night at 64% occupancy ($33,660). Airbtics projects $133/night at 80% occupancy ($38,861). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 88% occupancy rate, $149 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,140	$39,119	$50,183	$64,771
Occupancy	75%	83%	88%	95%
Nightly Rate	$110	$123	$149	$178

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Apartment Getaway	$27,540	$155	47%	2	2	1	$50	✅	❌	✅	Y / Y	⭐️ 5 (24)
Universal Orlando Fl new apt	$43,693	$182	64%	2	2	1	$80	✅	❌	✅	Y / N	⭐️ 4 (6)
2 BR/2 BATH condo-Universal Area-Balcony/3 pools	$34,261	$110	84%	2	2	2	$49	✅	✅	❌	Y / Y	⭐️ 4.5 (70)
Apartment with Volcano Bay view	$55,089	$158	88%	2	2	1	$140	✅	❌	❌	Y / Y	⭐️ 5 (40)
6165 Carrier Drive #2701	$31,987	$95	86%	2	2	2	$139	✅	✅	❌	Y / Y	⭐️ 4.5 (15)
No Airbnb Fees!Universal only 1.9 miles Away 2705	$32,891	$147	57%	2	2	1	$139	✅	✅	❌	Y / Y	⭐️ 5 (74)
Apartment in Florida near Universal and Intern. Dr	$50,254	$145	91%	2	2	1	$140	✅	✅	❌	Y / Y	⭐️ 5 (27)
18 - Near Universal & Lake View	$29,124	$127	59%	2	2	3	$100	✅	✅	❌	Y / Y	⭐️ 5 (148)
Apt w/ 2 Bedrooms close to everything	$34,731	$116	77%	2	2	1	$120	✅	❌	❌	Y / Y	⭐️ 4 (36)
Just Renovated 2/2 Resort Home	$29,039	$131	57%	2	2	1	$90	✅	✅	❌	Y / Y	⭐️ 5 (78)
Apartment in Florida near Universal and Intern. Dr	$47,546	$146	84%	2	2	1	$140	✅	✅	❌	Y / Y	⭐️ 4.5 (77)
Beautiful Resort Condo!Close to Universal &I-Drive	$39,737	$114	90%	2	2	2	$95	✅	✅	❌	Y / Y	⭐️ 5 (154)
#1902 Lakefront Luxury 2BD2BA by Universal/I-Drive	$55,660	$150	100%	2	2	1	$95	✅	✅	❌	Y / Y	⭐️ 4.5 (253)
🕶Your Private Terrace In The Sky🕶 Great Views	$32,619	$116	71%	2	2	1	$165	✅	✅	❌	Y / Y	⭐️ 5 (266)
BEST Views~2B2B~Universal~Disney	$58,800	$178	88%	2	2	1	$105	✅	✅	❌	Y / Y	⭐️ 5 (108)
Modern 2Bed/2Bath Home w/Private Terrace & Kitchen	$58,365	$177	85%	2	2	2	$165	✅	✅	❌	Y / Y	⭐️ 5 (44)
Universal Disney! todo cerca, Int drive !	$32,404	$98	88%	2	2	2	$60	✅	✅	❌	Y / N	⭐️ 4.5 (35)
2 BR CONDO IN PERFECT LOCATION NEAR UNIVERSAL	$72,294	$248	78%	2	2	1	$115	✅	✅	❌	N / Y	⭐️ 4.5 (10)
EPIC location +FREE parking	$39,275	$140	73%	2	2	1	$110	✅	✅	❌	Y / Y	⭐️ 5 (96)
Unique Universal stylish condo	$43,756	$148	80%	2	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.5 (30)
Stunning Condo in the Heart of Orlando Attractions	$54,061	$169	85%	2	2	1	$135	✅	✅	❌	N / N	⭐️ 4.5 (21)
Next to Universal Studio Disney 2 Bed 2 Bath Condo	$37,865	$126	78%	2	2	2	$90	✅	✅	❌	Y / Y	⭐️ 5 (84)
Beautiful Apartment 2 Bedroom 2 Bath Universal	$28,718	$77	98%	2	2	2	$110	✅	✅	❌	Y / Y	⭐️ 5 (197)
Lovely 2 Bedroom Condo Near Universal Studio	$40,731	$115	90%	2	2	2	$95	✅	❌	❌	Y / Y	⭐️ 4.5 (125)
2 BR/2 BATH condo-Universal Area-3 pools/1 indoor	$27,577	$89	83%	2	2	2	$49	✅	✅	❌	Y / Y	⭐️ 4.5 (105)
Apartment JACUZZI 2Bedroom Renovate Best Location	$54,975	$149	95%	2	2	1	$99	✅	✅	❌	Y / Y	⭐️ 4.5 (277)
6165 Carrier Drive #2605	$29,860	$111	67%	2	2	2	$139	✅	✅	❌	Y / Y	⭐️ 4.5 (18)
Two-Bedroom Stunning Condo near Universal Studios	$38,684	$120	87%	2	2	3	$79	✅	✅	❌	Y / Y	⭐️ 4.5 (93)
International Dr. area-2 BR/2 BATH Balcony-Sleep 5	$22,211	$76	77%	2	2	2	$49	✅	✅	❌	Y / Y	⭐️ 4.5 (152)
Fabulous Resort Condo with Heated Pool!	$35,051	$116	80%	2	2	2	$90	✅	✅	❌	Y / Y	⭐️ 4.5 (103)
Cozy Lakeview Getaway / Near Universal Studios	$35,719	$110	84%	2	2	2	$135	✅	✅	❌	Y / Y	⭐️ 4.5 (47)
* Minutes away from Universal&Disney *	$24,139	$92	69%	2	2	4	$90	✅	✅	❌	Y / Y	⭐️ 4.5 (132)
Lovely 2/2 Apt close to Universal	$37,776	$118	83%	2	2	1	$120	✅	❌	❌	Y / Y	⭐️ 4 (45)
Amazing Apartment 2/2 close to Universal	$43,442	$137	83%	2	2	3	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (24)
Versatile 2-2 Budget-friendly	$29,317	$94	82%	2	2	3	$110	✅	✅	❌	Y / Y	⭐️ 4.5 (26)
2 bedrooms by Universal & Disney	$36,367	$101	97%	2	2	2	$90	✅	✅	❌	Y / Y	⭐️ 4.5 (26)
6165 Carrier Drive #3805	$32,479	$121	66%	2	2	2	$139	✅	✅	❌	Y / Y	⭐️ 4 (10)
Serene 2BR Escape Near Universal w/Private Terrace	$60,402	$190	83%	2	2	2	$165	✅	✅	❌	Y / Y	⭐️ 5 (49)
The Point Lux Suite, 10 mins to Universal	$78,514	$216	97%	2	2	1	$180	✅	✅	❌	Y / Y	⭐️ 4.5 (7)
Lovely apartment 2/2 close to Universal Parks	$34,855	$120	76%	2	2	3	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (24)

Return Metrics

104.01% 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)	$6,864	$13,729	$20,594	$27,459	$34,324	$68,649	$205,949
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	$6,864	$13,729	$20,594	$27,459	$34,324	$68,649	$205,949

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

104.01%

Payback Period Days

351

Return on Investment

104.01%

7975 Canada Ave Orlando, Florida, 32819

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

$47,891

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $144/night at 64% occupancy.Projected nightly rate is $133/night at 80% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$40,795

Avg annual revenue

80%

Avg occupancy rate

$133

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

$20k

$40k

$60k

$80k

$6,865

Profit

Revenue

$47,891

Operating Expenses

$18,226

Operating Income

$29,665

Net Effective Rent

$22,800

Profit (Cash Flow)

$6,865

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

104.01%

Payback Period Days

351