BNBCalc Short Term Rental Rental Arbitrage Analysis Satellite Blvd, Orlando, FL 32837, USA

4 bed • 3 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$96,355

Profit (Cash Flow)

-$5,571

Cash on Cash Return

-32.1%

Annual Revenue

$96,355

AirDNA projects $851/night at 31% occupancy ($96,355).

BNB Calc projects a 31% occupancy rate, $851 rate per night.

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

Return Metrics

-32.11% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,571	-$11,142	-$16,713	-$22,284	-$27,855	-$55,711	-$167,133
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	-$5,571	-$11,142	-$16,713	-$22,284	-$27,855	-$55,711	-$167,133

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-32.11%

Payback Period Days

Return on Investment

-32.11%

Satellite Blvd Orlando, Florida, 32837

4 bed • 3 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

$96,355

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$5,571

Profit

Revenue

$96,355

Operating Expenses

$23,926

Operating Income

$72,429

Net Effective Rent

$78,000

Profit (Cash Flow)

-$5,571

$17,350

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$6,600

Total

$17,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-32.11%

Payback Period Days