BNBCalc Short Term Rental Rental Arbitrage Analysis 23 Bayshore Dr

4 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$71,460

Profit (Cash Flow)

$30,370

Cash on Cash Return

286.5%

Annual Revenue

$71,460

AirDNA projects $271/night at 60% occupancy ($59,388). Airbtics projects $301/night at 65% occupancy ($71,459). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 65% occupancy rate, $301 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,069	$53,504	$118,200	$218,567
Occupancy	45%	65%	80%	95%
Nightly Rate	$168	$198	$375	$601

Seasonality (Profit by Month)

Return Metrics

286.51% 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)	$30,370	$60,740	$91,110	$121,480	$151,850	$303,701	$911,105
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	$30,370	$60,740	$91,110	$121,480	$151,850	$303,701	$911,105

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

286.51%

Payback Period Days

127

Return on Investment

286.51%

23 Bayshore Dr Orlando, Florida, 32805-2001

4 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,828

Zestimate

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

$71,460

Annual Revenue

BNBCalc predicts this property will get $301 per night with 65% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

$30,370

Profit

Revenue

$71,460

Operating Expenses

$21,290

Operating Income

$50,170

Net Effective Rent

$19,800

Profit (Cash Flow)

$30,370

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

286.51%

Payback Period Days

127