BNBCalc Short Term Rental Rental Arbitrage Analysis 11353 Citra Cr, Windermere, FL, 34786

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$44,998

Profit (Cash Flow)

$3,748

Cash on Cash Return

56.8%

Annual Revenue

$44,998

AirDNA projects $297/night at 69% occupancy ($74,849). Airbtics projects $154/night at 80% occupancy ($44,998). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 80% occupancy rate, $154 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,241	$47,320	$57,739	$73,898
Occupancy	74%	86%	90%	99%
Nightly Rate	$115	$144	$167	$195

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Trendy 2BR Getaway ~ Near Theme Parks & Universal	$56,612	$162	90%	2	2	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (49)
Disney Retreat XVI	$27,921	$146	50%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (53)
Orlando Lake Home #175 SUPER Location! Super Clean	$33,049	$113	79%	2	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (203)
2 Bedrooms/2 Bathrooms Storey Lake Resort 3150-404	$62,395	$163	100%	2	2	1	$130	✅	✅	❌	Y / Y	⭐️ 5 (165)
2 Bd/2 Ba Sleeps 7! Storey Lake (3131-303)	$62,552	$164	99%	2	2	1	$130	✅	✅	❌	Y / Y	⭐️ 4.5 (96)
Apartment in Florida near Universal and Intern. Dr	$51,346	$147	91%	2	2	1	$140	✅	✅	❌	Y / Y	⭐️ 5 (27)
Beautiful Apartment 2 Bedroom 2 Bath Universal	$30,459	$83	97%	2	2	2	$110	✅	✅	❌	Y / Y	⭐️ 5 (197)
EPIC location +FREE parking	$41,905	$149	73%	2	2	1	$110	✅	✅	❌	Y / Y	⭐️ 5 (96)
2 miles to Universal Studios!	$35,858	$106	87%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (20)
Apartment JACUZZI 2Bedroom Renovate Best Location	$50,911	$137	95%	2	2	1	$99	✅	✅	❌	Y / Y	⭐️ 4.5 (277)
Orlando Cactus House! 5min from Universal Studios	$40,641	$129	82%	2	1.5	1	$60	❌	❌	✅	N / Y	⭐️ 5 (90)
18 - Near Universal & Lake View	$31,178	$129	62%	2	2	3	$100	✅	✅	❌	Y / Y	⭐️ 5 (148)
Apartment with Volcano Bay view	$56,257	$158	90%	2	2	1	$140	✅	❌	❌	Y / Y	⭐️ 5 (40)
Universal Disney! todo cerca, Int drive !	$32,789	$99	88%	2	2	2	$60	✅	✅	❌	Y / N	⭐️ 4.5 (35)
No Airbnb Fees!Universal only 1.9 miles Away 2705	$30,277	$151	51%	2	2	1	$139	✅	✅	❌	Y / Y	⭐️ 5 (74)
Just Renovated 2/2 Resort Home	$33,896	$137	64%	2	2	1	$90	✅	✅	❌	Y / Y	⭐️ 5 (78)
Beautiful Resort Condo!Close to Universal &I-Drive	$39,881	$115	90%	2	2	2	$95	✅	✅	❌	Y / Y	⭐️ 5 (154)
#1902 Lakefront Luxury 2BD2BA by Universal/I-Drive	$52,097	$140	100%	2	2	1	$95	✅	✅	❌	Y / Y	⭐️ 4.5 (253)
🕶Your Private Terrace In The Sky🕶 Great Views	$37,839	$127	75%	2	2	1	$165	✅	✅	❌	Y / Y	⭐️ 5 (266)
BEST Views~2B2B~Universal~Disney	$56,766	$176	86%	2	2	1	$105	✅	✅	❌	Y / Y	⭐️ 5 (108)
Lovely 2/2 Apt close to Universal	$37,071	$110	87%	2	2	1	$120	✅	❌	❌	Y / Y	⭐️ 4 (45)
2 Bd /2 Ba Sleeps 7! Champions Gate (897 OC)	$61,716	$167	95%	2	2	1	$130	✅	❌	❌	Y / Y	⭐️ 5 (57)
Two-Bedroom Stunning Condo near Universal Studios	$37,594	$115	88%	2	2	3	$79	✅	✅	❌	Y / Y	⭐️ 4.5 (93)
2 Bd/ 2.5 Ba Sleeps 5! Encantada Resort (3009 BP)	$57,491	$170	88%	2	2.5	1	$130	❌	✅	❌	Y / Y	⭐️ 5 (70)
Renovated Guesthouse Next to Universal/Disney	$26,530	$105	67%	2	1	3	$65	❌	❌	✅	N / Y	⭐️ 5 (144)
One mile from Universal Studios Orlando 2Brm Condo	$25,193	$114	58%	2	2	1	$90	✅	❌	❌	Y / Y	⭐️ 4.5 (161)
6165 Carrier Drive #2701	$35,067	$104	87%	2	2	2	$139	✅	✅	❌	Y / Y	⭐️ 4.5 (15)
2 Bedrooms/2 Bathrooms Storey Lake (3191-405)	$67,799	$181	99%	2	2	1	$130	✅	❌	❌	Y / Y	⭐️ 5 (65)
Lovely 2 Bedroom Condo Near Universal Studio	$39,933	$116	88%	2	2	2	$95	✅	❌	❌	Y / Y	⭐️ 4.5 (125)
2 BD/ 2 BA Near Disney! Storey Lake (3150-103)	$73,202	$195	98%	2	2	1	$130	✅	✅	❌	Y / Y	⭐️ 5 (67)
2 Bedroom/ 2 Bathroom Storey Lake (3151-404)	$63,973	$169	99%	2	2	1	$130	✅	✅	❌	Y / Y	⭐️ 5 (73)
Apartment in Florida near Universal and Intern. Dr	$45,664	$142	83%	2	2	1	$140	✅	✅	❌	Y / Y	⭐️ 4.5 (77)
2 Bedrooms/ 2 Bathrooms Champions Gate (9341 SH)	$62,949	$195	84%	2	2	1	$130	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Bonnet Creek 2 bedroom	$27,408	$178	41%	2	2	2	$139	✅	✅	❌	Y / Y	⭐️ 5 (13)
COZY CONDO WITH 4 BEDS 1.5 mile from Universal	$38,279	$128	79%	2	2	1	$115	✅	✅	❌	Y / Y	⭐️ 4.5 (164)
Bonnet Creek 2 Bedroom Unit	$22,775	$147	40%	2	2	2	$139	✅	✅	❌	Y / Y	⭐️ 5 (14)
Marriott Cypress Harbour 2BD Villa	$83,623	$272	84%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (15)
Exquisite Luxury Condo on International Drive	$102,408	$335	83%	2	2	3	$160	✅	✅	✅	Y / Y	⭐️ 5 (17)
Cute camper@ Disney Fort Wilderness	$63,137	$373	46%	2	1	3	$50	✅	❌	✅	N / N	⭐️ 0 (0)
Fabulous Resort Condo with Heated Pool!	$35,100	$117	79%	2	2	2	$90	✅	✅	❌	Y / Y	⭐️ 4.5 (103)

Return Metrics

56.79% 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)	$3,748	$7,496	$11,244	$14,993	$18,741	$37,483	$112,449
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	$3,748	$7,496	$11,244	$14,993	$18,741	$37,483	$112,449

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

56.79%

Payback Period Days

643

Return on Investment

56.79%

11353 Citra Cr Windermere, Florida, 34786

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$44,998

Annual Revenue

BNBCalc predicts this property will get $154 per night with 80% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$46,788

Avg annual revenue

80%

Avg occupancy rate

$154

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

$50k

$75k

$105k

$3,748

Profit

Revenue

$44,998

Operating Expenses

$17,850

Operating Income

$27,148

Net Effective Rent

$23,400

Profit (Cash Flow)

$3,748

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

56.79%

Payback Period Days

643