BNBCalc Short Term Rental Rental Arbitrage Analysis 7975 Canada Avenue, Orlando, FL

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$47,920

Profit (Cash Flow)

$2,690

Cash on Cash Return

32.2%

Annual Revenue

$47,920

AirDNA projects $90/night at 59% occupancy ($19,394). Airbtics projects $90/night at 68% occupancy ($22,352). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 82% occupancy rate, $160 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,562	$23,100	$32,625	$37,053
Occupancy	56%	68%	82%	88%
Nightly Rate	$78	$89	$103	$109

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Near Universal-One Bedroom Condo-Kitchen-Sleeps 5	$18,917	$74	68%	1	1	1	$25	✅	✅	❌	Y / Y	⭐️ 4.5 (71)
Universal Area-1 BR/1 Bath Condo-Kitchen-18yo+OK	$22,322	$92	65%	1	1	1	$29	✅	✅	❌	Y / Y	⭐️ 4.8 (21)
Nice Sunset View Cozy Apartment Near Theme Parks!	$28,427	$78	98%	1	1.5	1	$75	✅	✅	❌	Y / Y	⭐️ 4.5 (185)
Universal neighborhood-1 BR/1 Bath condo- Sleep 5	$17,508	$91	51%	1	1	1	$29	✅	✅	❌	Y / Y	⭐️ 4.5 (21)
Stay Sky Suites/Entire apartment /free parking/314	$16,578	$79	55%	1	1	1	$75	✅	✅	❌	Y / Y	⭐️ 5 (165)
Great Condo Incredible Location	$32,732	$94	92%	1	1	1	$90	✅	✅	❌	Y / Y	⭐️ 5 (42)
Near Universal renovated 1 BR/1 Bath Condo sleep 5	$31,010	$107	78%	1	1	1	$29	✅	✅	❌	Y / Y	⭐️ 4.5 (58)
Wizard-Themed Condo Near Universal	$41,609	$129	84%	1	1	2	$108	✅	✅	❌	Y / Y	⭐️ 5 (77)
Apartment Love/ Perfect Location	$18,739	$77	62%	1	1	2	$70	✅	✅	❌	Y / Y	⭐️ 4.5 (7)
S20WB Universal, Int Dr area poolview Free Parkin	$27,301	$104	67%	1	1	3	$109	✅	✅	❌	Y / Y	⭐️ 5 (14)
S18W 1Bedroom Universal, IntDrive, Free Park	$33,810	$103	84%	1	1	2	$109	✅	✅	❌	Y / Y	⭐️ 5 (17)
3 mi from Universal * Pool * Gym * Game Room!	$23,920	$89	68%	1	1	2	$135	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
ORLANDO SUITE@ UNIVERSAL/DISNEY/CONVENTION CENTER	$17,007	$89	49%	1	1	2	$60	✅	✅	❌	Y / Y	⭐️ 5 (361)
The Love of International Drive / Ma	$13,974	$84	43%	1	1	1	$69	✅	✅	❌	Y / N	⭐️ 5 (19)
S20W Universal King Size Bed, Int Dr Free Parking	$25,467	$100	64%	1	1	2	$109	✅	✅	❌	Y / Y	⭐️ 4.5 (79)
Apart near universal and Epic	$13,045	$60	57%	1	1	2	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (114)
(B)Perfect location! Minutes from all attractions	$13,731	$66	53%	1	1	2	$60	✅	✅	❌	Y / Y	⭐️ 4.5 (119)
Beautiful Pool View Apartment Near Theme Parks.	$29,738	$80	99%	1	1	1	$75	✅	✅	❌	Y / Y	⭐️ 4.5 (254)
Universal Parks area-One Bedroom Condo-Sleeps 5	$22,746	$75	81%	1	1	1	$25	✅	✅	❌	Y / Y	⭐️ 4.5 (79)
Beautiful Appt Close to Universal & Convention Ctr	$33,352	$100	88%	1	1	2	$95	✅	✅	❌	Y / Y	⭐️ 5 (75)
Apartment Near Universal Studios - Hot Tub, Pool	$13,653	$81	36%	1	1	1	$99	✅	✅	❌	Y / Y	⭐️ 4.5 (24)
S18WB Universal Orlando eye view, Free Park	$34,566	$108	82%	1	1	3	$99	✅	✅	❌	Y / Y	⭐️ 5 (19)
NICE SUITE NEAR UNIVERSAL/DISNEY/CONVENTION CENTER	$19,655	$88	57%	1	1	1	$60	✅	✅	❌	Y / Y	⭐️ 5 (379)
S40WB Universal entire condo poolview Free Park	$36,958	$109	86%	1	1	2	$100	✅	✅	❌	Y / Y	⭐️ 5 (15)
S40W Pool view Universal & International Free Park	$36,878	$109	86%	1	1	3	$109	✅	✅	❌	Y / Y	⭐️ 5 (77)
(A)Perfect location! Minutes from all attractions	$15,739	$77	54%	1	1	2	$60	✅	✅	❌	Y / Y	⭐️ 4.5 (93)
Orlanda Suite! Near Universal/Icon Park/Pool View!	$23,669	$81	77%	1	1	1	$85	✅	❌	❌	Y / Y	⭐️ 4.7 (11)
Beautiful Apartment close to Disney and Universal	$23,371	$108	58%	1	1	1	$60	✅	✅	❌	Y / Y	⭐️ 4.5 (49)
S51W Excellent location International Dr Free Park	$33,464	$114	75%	1	1	2	$109	✅	✅	❌	Y / Y	⭐️ 4.5 (58)
Loving Apartment / 512	$14,720	$79	48%	1	1	1	$70	✅	✅	✅	N / N	⭐️ 5 (9)
Condo just by Universal Studios	$33,569	$120	74%	1	1	1	$100	✅	✅	✅	Y / Y	⭐️ 5 (31)
Privileged Location - near International Drive	$21,766	$76	76%	1	1	1	$67	✅	✅	❌	Y / N	⭐️ 4.8 (27)
ORLANDO SUITE 4 UNIVERSAL-DISNEY-CONVENTION CENTER	$22,771	$89	65%	1	1	1	$60	✅	✅	❌	Y / Y	⭐️ 5 (168)
Apartment near Disney w Pool, Hot Tub, Arcade	$15,384	$78	46%	1	1	1	$79	✅	✅	❌	Y / Y	⭐️ 5 (4)
S51WB Universal 1block of Int Drive Free Parking	$34,261	$109	79%	1	1	3	$100	✅	✅	❌	Y / Y	⭐️ 5 (19)
S20DB Fabulous entire condo poolview Free Park	$24,229	$89	70%	1	1	10	$115	✅	✅	❌	Y / Y	⭐️ 0 (1)
Condo close to Universal Studios + free Netflix	$34,762	$98	94%	1	1	3	$75	✅	✅	❌	Y / Y	⭐️ 5 (23)
Modern Queen Suite Apartment - Pool & Hot Tub	$19,324	$80	66%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (48)
Cozy condo steps away from Universal Studios	$31,096	$95	84%	1	1	1	$100	✅	✅	✅	Y / Y	⭐️ 4.8 (23)

Return Metrics

32.22% 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)	$2,690	$5,380	$8,071	$10,761	$13,452	$26,904	$80,712
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	$2,690	$5,380	$8,071	$10,761	$13,452	$26,904	$80,712

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.22%

Payback Period Days

1133

Return on Investment

32.22%

7975 Canada Ave Orlando, Florida, 32819

3 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

$47,920

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $90/night at 59% occupancy.Projected nightly rate is $90/night at 68% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

40 Airbnb Comparables

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

$24,496

Avg annual revenue

68%

Avg occupancy rate

$90

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

$5k

$20k

$30k

$45k

$2,690

Profit

Revenue

$47,920

Operating Expenses

$18,230

Operating Income

$29,690

Net Effective Rent

$27,000

Profit (Cash Flow)

$2,690

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

32.22%

Payback Period Days

1133