BNBCalc Short Term Rental Rental Arbitrage Analysis 15010 Ember Springs Circle, Orlando, FL

2 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$37,635

Profit (Cash Flow)

-$4,458

Cash on Cash Return

-70.2%

Annual Revenue

$37,635

AirDNA projects $162/night at 59% occupancy ($34,910). Airbtics projects $184/night at 56% occupancy ($37,634). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 56% occupancy rate, $184 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$12,024	$34,161	$59,498	$106,804
Occupancy	24%	60%	79%	94%
Nightly Rate	$125	$146	$190	$297

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Disney Condo w/Great Views- 70	$35,837	$117	79%	2	2	2	$99	❌	✅	✅	Y / Y	⭐️ 0 (1)
Great View Condo, 2 Min. from Disney World!- 70	$33,594	$114	75%	2	2	1	$100	❌	✅	✅	Y / Y	⭐️ 4.5 (64)
Lovely 2bed unit w/ free parking + Bfast Groceries	$26,551	$98	71%	2	2	2	$99	❌	✅	✅	Y / Y	⭐️ 4.5 (17)
Beautiful 2 Bedroom Condo 2 miles from Disneyworld	$14,229	$132	18%	2	2	3	$125	✅	✅	❌	Y / Y	⭐️ 4.5 (48)
2 Bedroom & 2 Bath Condominium Disney area	$15,085	$145	18%	2	2	3	$125	✅	✅	❌	Y / Y	⭐️ 4.5 (29)
3 Bedroom & 2 Bath condominium Disney area	$58,287	$150	98%	2	2	3	$125	✅	✅	❌	Y / Y	⭐️ 5 (11)
2 Bedroom & 2 Bath condominium Disney area	$14,096	$130	18%	2	2	3	$125	✅	✅	❌	Y / Y	⭐️ 4.5 (27)
Disney area 2 bedroom and 2 bath condominium	$13,870	$134	17%	2	2	2	$125	✅	✅	❌	Y / Y	⭐️ 4.5 (47)
2 Bedroom & 2 Bath condominium Disney Area	$13,683	$131	17%	2	2	3	$125	✅	✅	❌	Y / Y	⭐️ 4.5 (43)
2 Bedroom & 2 Bath condominium Disney area	$13,808	$133	17%	2	2	3	$125	✅	✅	❌	Y / Y	⭐️ 4.5 (38)
Disney area 3 Bedroom & 2 Bath condominium	$14,902	$153	17%	2	2	2	$125	✅	✅	❌	Y / Y	⭐️ 4.5 (20)
2 Bedroom 2 bath condominium Disney area	$14,096	$130	18%	2	2	3	$125	✅	✅	❌	Y / Y	⭐️ 4.5 (30)
3 Bedroom & 2 Bath condominium Disney area	$14,251	$154	16%	2	2	3	$125	✅	✅	❌	Y / Y	⭐️ 4 (7)
Near Disney! Lux 2 Bed/2 Bath with Lake View~	$19,516	$126	40%	2	2	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (14)
2BR. Condo-Resort, 2min. from Disney World!!- 72	$27,304	$108	66%	2	2	1	$100	❌	✅	✅	Y / Y	⭐️ 4.5 (50)
Disney area 2 Bedroom and 2 Bath condominium	$13,641	$131	17%	2	2	2	$125	✅	✅	❌	Y / Y	⭐️ 4.5 (57)
Marriott Sabal Palms 2BD Villa	$106,308	$309	94%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (99)
Marriott Royal Palms 2BD Villa	$81,501	$293	76%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (66)
Luxury house/ 5 ppl/ 2BDR/ 2BATH	$35,892	$178	55%	2	2	2	$5	✅	❌	❌	Y / Y	⭐️ 5 (97)
2 Bedroom & 2 Bath condominium Disney area	$52,072	$130	100%	2	2	3	$125	✅	✅	❌	Y / Y	⭐️ 4.5 (29)
༄ Waterfront ༄ 2 Bedroom 2 Bath Condo Disney Area	$48,575	$148	87%	2	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (36)
2 Bedrooms/ 2 Bathrooms Storey Lake (4731-204)	$65,165	$179	96%	2	2	1	$130	✅	❌	❌	Y / Y	⭐️ 5 (10)
Marriott's Royal Palms -Close to Disney World	$113,752	$777	40%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (3)
$99+ Luxury Lakefront 2/2 Penthouse Disney Area	$25,661	$98	69%	2	2	3	$149	❌	✅	❌	Y / Y	⭐️ 4.9 (136)
Central Florida, Two Bedroom Family Suite!	$70,439	$296	64%	2	2	2	$50	✅	✅	❌	Y / Y	⭐️ 0 (0)
Dreamy Condo at Storey Lake!	$106,889	$319	87%	2	2	2	$233	✅	❌	✅	Y / Y	⭐️ 4.6 (39)
Wonder House Minutes from Disney	$33,827	$122	70%	2	2	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (33)
2 BD/ 2 BA Sleeps 6! Storey Lake (4751-207)	$47,398	$185	70%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
BIG DISCOUNTS - 2Bed Luxury Condo(1) - Near Disney	$26,525	$111	57%	2	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (107)
2 BD/ 2 BA Sleeps 6! Storey Lake (4751-206)	$65,661	$195	92%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (12)
Fantastic GRAND BEACH Resort- GREAT location-3BDRM	$26,096	$230	31%	2	2	5	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Convenient 2BR condo with a screened lanai	$11,009	$94	32%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4 (5)
Marriott Royal Palms 2 bed perfect for disney	$55,955	$273	56%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (42)
White Pearl only 12 minutes from Disney	$21,444	$74	72%	2	2	2	$99	❌	❌	❌	Y / Y	⭐️ 4.1 (12)
Dreamy condo w/ Resort Amenities Near Disney	$55,266	$151	100%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Lovely 2 BR Villa at Marriott’s Sabal Palms	$61,306	$335	50%	2	2	1	$30	✅	✅	❌	Y / Y	⭐️ 0 (1)
Marriott Sabal Palms Orlando - 2 Bedroom Villa	$55,549	$189	80%	2	2	1	$35	✅	✅	❌	Y / Y	⭐️ 5 (16)
Marriott Royal Palms - 2BR Villa Disney/Universal	$39,428	$189	57%	2	2	1	$35	✅	✅	❌	Y / Y	⭐️ 5 (3)
Grand Beach Resort- 2 bdrm near disney	$28,558	$289	27%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (3)
Lovely 2 bedroom complete apartment	$36,143	$125	79%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)

Return Metrics

-70.2% 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)	-$4,457	-$8,915	-$13,373	-$17,831	-$22,288	-$44,577	-$133,733
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	-$4,457	-$8,915	-$13,373	-$17,831	-$22,288	-$44,577	-$133,733

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-70.2%

Payback Period Days

Return on Investment

-70.2%

15010 Ember Springs Cir Orlando, Florida, 32821

2 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

$37,635

Annual Revenue

BNBCalc predicts this property will get $184 per night with 56% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$40,329

Avg annual revenue

56%

Avg occupancy rate

$184

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

$10k

$45k

$80k

$115k

-$4,458

Profit

Revenue

$37,635

Operating Expenses

$16,893

Operating Income

$20,742

Net Effective Rent

$25,200

Profit (Cash Flow)

-$4,458

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-70.2%

Payback Period Days