BNBCalc Short Term Rental Rental Arbitrage Analysis 12971 Sawgrass Pine Cir, Orlando, FL, 32824

5 bed • 4 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$46,740

Profit (Cash Flow)

-$4,936

Cash on Cash Return

-37.7%

Annual Revenue

$46,740

AirDNA projects $235/night at 55% occupancy ($47,207). Airbtics projects $191/night at 67% occupancy ($46,740). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, $191 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,097	$42,868	$56,414	$94,440
Occupancy	57%	65%	76%	88%
Nightly Rate	$152	$172	$191	$281

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ashmarys place	$53,944	$250	58%	4	2.5	1	$160	✅	❌	❌	Y / Y	⭐️ 5 (20)
Modern 4Bed 3Bath Heated Pool House in Orlando!	$70,039	$456	40%	4	3	1	$295	✅	❌	❌	Y / Y	⭐️ 5 (32)
BEAUTIFULLY REMODELED 4-BR HOUSE WITH A POOL	$46,929	$160	74%	4	2.5	2	$155	✅	❌	❌	Y / Y	⭐️ 5 (86)
Cute & Aesthetic Family Home Orlando close to MCO	$43,871	$178	62%	4	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (62)
Mi Casa Es Su Casa! ~ 4 Bdrm home with Pool	$29,945	$146	51%	4	1.5	1	$175	✅	❌	❌	Y / Y	⭐️ 4.5 (216)
4 Bedroom House Heated pool, extra charge per day	$44,744	$155	76%	4	2.5	1	$125	✅	❌	❌	Y / Y	⭐️ 5 (216)
Near Disney Sleep up to 14 ppl 10 min from Airport	$36,575	$149	61%	4	2.5	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (174)
Great Home Central Getaway	$36,949	$140	68%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (60)
Relaxing House/No Carpet/Close to the Airport	$42,821	$170	61%	4	2	2	$220	✅	❌	✅	Y / Y	⭐️ 5 (27)
Heated Pool - Sleeps 12 - Close to Parks and Shops	$44,461	$186	58%	4	3	2	$275	✅	❌	❌	Y / Y	⭐️ 5 (62)
The LakeView House - Family Friendly 4Br BBQ& Pool	$55,714	$167	88%	4	3	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (87)
A Nice Cozy Home /Private Pool	$42,682	$154	73%	4	3	3	$190	✅	❌	✅	Y / Y	⭐️ 4.5 (28)
Lake-View Home w/ Game Room in Orlando!	$59,491	$138	100%	4	2.5	2	$181	✅	❌	❌	Y / Y	⭐️ 4.5 (60)
Luxury /Airport-Parks PoolHome	$60,989	$165	97%	4	3	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (69)
Buena Ventura Escape	$48,393	$169	75%	4	2.5	3	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (18)
Peaceful Waterfront Retreat, Close to Everything!	$40,719	$130	84%	4	2	4	$125	✅	❌	✅	Y / Y	⭐️ 5 (119)
New Listing! Casita Bonita Pool House	$42,759	$135	84%	4	2	2	$139	✅	❌	❌	Y / Y	⭐️ 5 (88)
Home in Kissimmee	$40,127	$191	55%	4	2.5	1	$100	✅	❌	❌	Y / N	⭐️ 5 (39)
Aggy’s Vacation Home. Hello everyone and welcome!	$38,193	$138	73%	4	2	3	$195	✅	❌	❌	Y / Y	⭐️ 5 (35)
Lake view home near parks & MCO	$84,773	$280	81%	6	4	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (14)
Casabella Lake Nona \| 2 Primary Suites	$52,157	$181	76%	4	3	2	$200	✅	✅	✅	Y / Y	⭐️ 4.5 (44)
Casa con piscina cerca de disney y aeropuerto	$42,204	$181	62%	4	2	3	$125	✅	❌	❌	Y / Y	⭐️ 5 (44)
Villa Sol Peaceful Pool/Hot tub Home	$101,534	$309	88%	4	3	4	$250	✅	✅	❌	Y / Y	⭐️ 5 (104)
Waterfront home close to MCO, USTA and Theme Parks	$39,464	$179	57%	4	2	3	$160	✅	✅	❌	Y / Y	⭐️ 5 (27)
Casa Feliz Kissimmee Lake Nona Pool Home	$29,703	$174	44%	4	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (147)
SPACIOUS HOME WITH POOL CLOSE TO AIRPORT & PARKS	$35,709	$177	51%	4	3	2	$199	✅	❌	❌	Y / Y	⭐️ 4.7 (39)
Sunset Villa at Kissimmee	$34,225	$133	61%	4	2.5	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (20)
VILLA NEAR DISNEY, UNIVERSAL, USTA TENNIS CAMPUS	$61,260	$291	54%	4	3	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (9)
Luxury 5Bed 3Bath\|Private Pool Home\|Close to USTA	$70,890	$244	78%	5	3	3	$225	✅	❌	❌	Y / Y	⭐️ 5 (138)
Vacation home at Orlando	$50,720	$169	82%	4	2.5	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (31)
A beautiful Airbnb in Orlando FL	$39,045	$254	42%	5	2.5	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (10)
Spacious Modern Orlando Getaway Minutes to Disney!	$34,655	$120	72%	4	2.5	2	$227	❌	❌	❌	Y / Y	⭐️ 4 (25)
Cheerful 2 level home,4 bedrooms,3 baths and pool	$52,498	$154	90%	4	3	1	$120	✅	❌	❌	Y / Y	⭐️ 4.3 (113)
Alojamiento en Kissimmee	$43,358	$180	58%	4	2	2	$160	✅	❌	❌	Y / Y	⭐️ 4.8 (57)
Luxury 6 Bed Private Pool & Spa	$58,942	$280	56%	6	4	4	$215	✅	✅	❌	Y / Y	⭐️ 4.5 (14)
Disney & USTA Tennis, Perfect Combo Orlando Stay.	$48,970	$191	67%	4	3	4	$160	✅	❌	✅	Y / Y	⭐️ 4.5 (109)
Nona Cottage	$53,664	$194	71%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (39)
! Beautiful House With Pool !	$42,957	$300	37%	4	3	2	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (9)
Luxury Orlando Home W/view. Next to Disney Springs	$33,933	$128	61%	4	2.5	2	$210	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Townhouse Gem near MCO & USTA/Lake Nona	$40,453	$166	64%	4	3.5	2	$90	✅	❌	❌	Y / Y	⭐️ 5 (59)

Return Metrics

-37.67% 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)	-$4,935	-$9,871	-$14,807	-$19,743	-$24,679	-$49,359	-$148,078
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	-$4,935	-$9,871	-$14,807	-$19,743	-$24,679	-$49,359	-$148,078

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-37.67%

Payback Period Days

Return on Investment

-37.67%

12971 Sawgrass Pine Cir Orlando, Florida, 32824

5 bed • 4 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

$46,740

Annual Revenue

BNBCalc predicts this property will get $191 per night with 67% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$48,261

Avg annual revenue

67%

Avg occupancy rate

$191

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

$30k

$55k

$75k

$105k

-$4,936

Profit

Revenue

$46,740

Operating Expenses

$18,076

Operating Income

$28,664

Net Effective Rent

$33,600

Profit (Cash Flow)

-$4,936

$13,100

Cash Investment

Renos & Furnishing

$13,000

Setup Costs

$100

Total

$13,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-37.67%

Payback Period Days