BNBCalc Short Term Rental Rental Arbitrage Analysis 1940 Lake Atriums Cir apt 98, Orlando, FL 32839, USA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Report by:

lechehopkins@gmail.com

Annual Revenue

$23,003

Profit (Cash Flow)

-$5,787

Cash on Cash Return

-134.6%

Annual Revenue

$23,003

AirDNA projects $94/night at 67% occupancy ($23,003).

BNB Calc projects a 67% occupancy rate, $94 rate per night.

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

Return Metrics

-134.58% 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)	-$5,787	-$11,574	-$17,361	-$23,149	-$28,936	-$57,873	-$173,619
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	-$5,787	-$11,574	-$17,361	-$23,149	-$28,936	-$57,873	-$173,619

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-134.58%

Payback Period Days

Return on Investment

-134.58%

1940 Lake Atriums Cir Orlando, Florida, 32839

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

$23,003

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$5,787

Profit

Revenue

$23,003

Operating Expenses

$14,390

Operating Income

$8,613

Net Effective Rent

$14,400

Profit (Cash Flow)

-$5,787

$4,300

Cash Investment

Renos & Furnishing

$3,000

Setup Costs

$1,300

Total

$4,300

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-134.58%

Payback Period Days