BNBCalc Short Term Rental Rental Arbitrage Analysis 2369 Oak Park Way, Orlando, FL, 32822

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$27,722

Profit (Cash Flow)

-$9,482

Cash on Cash Return

-143.7%

Annual Revenue

$27,722

AirDNA projects $89/night at 63% occupancy ($20,479). Airbtics projects $115/night at 66% occupancy ($27,722). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 66% occupancy rate, $115 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,140	$28,454	$35,605	$46,598
Occupancy	58%	67%	74%	85%
Nightly Rate	$101	$112	$126	$144

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful 2 Bed 2 Bath Condo	$31,597	$111	74%	2	2	1	$90	✅	✅	❌	Y / Y	⭐️ 5 (54)
Apartment in Orlando: Golf Resort, Pool, and More!	$40,448	$108	97%	2	2	1	$150	✅	✅	❌	Y / Y	⭐️ 5 (34)
Modern Resort-Style Stay	$36,298	$141	68%	2	2	2	$80	✅	✅	❌	Y / Y	⭐️ 5 (44)
Upstay - Family Condo at Ventura Golf Country Club	$41,253	$121	85%	2	2	1	$179	✅	❌	❌	Y / Y	⭐️ 4.5 (10)
3648 Orlando Vacational Apt	$26,340	$94	72%	2	1	1	$60	✅	❌	✅	Y / Y	⭐️ 4.5 (35)
3919 Orlando Vacation Apt	$27,309	$100	70%	2	2	2	$60	✅	❌	❌	Y / Y	⭐️ 4.5 (38)
3697 Orlando Vacational Apt	$29,364	$105	73%	2	2	1	$60	✅	❌	❌	Y / Y	⭐️ 4.5 (24)
3608 Orlando Vacational Apt	$27,574	$98	72%	2	2	2	$60	✅	✅	❌	Y / Y	⭐️ 5 (26)
Inspiration @ South Pointe	$26,971	$113	63%	2	2	2	$120	✅	✅	❌	Y / Y	⭐️ 4.5 (181)
Alluring 2bd/2ba in East Orlando.	$25,458	$121	56%	2	2	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (30)
Modern Living New 2bed 2bath Condo	$36,264	$144	66%	2	2	1	$90	✅	✅	❌	Y / Y	⭐️ 5 (42)
Near Parks & Downtown-10 min to Airport+Kitchen!	$31,394	$84	97%	2	1	2	$130	❌	❌	❌	N / N	⭐️ 4.5 (66)
Beautiful apt Orlando Ventura Country Club	$31,197	$102	80%	2	2	4	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (19)
Cozzy modern spacious 2B/2Bth	$25,536	$126	53%	2	2	1	$110	✅	❌	✅	Y / Y	⭐️ 4.5 (105)
Artsy and private suite in Orlando	$39,450	$128	79%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (100)
Cozy home close to everything	$32,578	$129	69%	2	2	2	$0	❌	❌	✅	Y / N	⭐️ 5 (24)
Ground floor 2/2 - Gym/Library	$26,698	$148	47%	2	2	3	$129	✅	❌	✅	Y / Y	⭐️ 5 (21)
Business/Family Vacations Apt. by PLZ2 Vacation	$43,074	$129	89%	2	2	3	$125	✅	✅	❌	Y / Y	⭐️ 5 (50)
2B PrivateGated CountryClub Cndo	$45,249	$181	65%	2	2	3	$120	✅	❌	❌	Y / Y	⭐️ 5 (23)
Amazing View Country Club Condo.	$43,495	$149	77%	2	2	14	$90	✅	❌	❌	Y / Y	⭐️ 4.9 (34)
2 bedroom home on the 8th fairway	$14,464	$104	38%	2	1	30	$200	✅	❌	✅	Y / Y	⭐️ 5 (3)
2BDRM Condo at Ventura Country Club	$21,065	$85	59%	2	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (37)
Elegant 2BR/2BA Condo: LakesPoolTop Attractions	$25,713	$112	59%	2	2	3	$145	✅	✅	❌	Y / Y	⭐️ 4.5 (24)
Your home away from home awaits	$21,954	$108	52%	2	1	5	$130	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
NEWLY remodeled PET FRIENDLY 2br/1bath by OIA	$32,036	$114	74%	2	1	3	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (54)
Disney and Airport 15 minutes from Luxury Condo	$29,778	$113	69%	2	2	5	$100	✅	✅	❌	Y / Y	⭐️ 0 (2)
Family Private Cozy Villa 2/2	$33,667	$169	52%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (82)
Bright and breezy 2 bedroom on the 8th fairway	$17,934	$100	49%	2	1	30	$200	✅	❌	✅	Y / Y	⭐️ 4.5 (7)
2 Bedroom Extended Stay Angel Escape	$27,861	$91	83%	2	2	20	$125	✅	✅	❌	Y / Y	⭐️ 5 (16)
2 Bdrm Extended Chill Refuge	$30,117	$86	95%	2	2	14	$125	✅	✅	❌	Y / Y	⭐️ 5 (18)
2B/2B Ground flr on golf course, Pool, Gym, Tennis	$19,339	$106	49%	2	2	15	$150	✅	❌	❌	Y / Y	⭐️ 5 (27)
Work-friendly. Rest-friendly. Play-friendly. Yes!	$26,698	$111	64%	2	2	10	$125	✅	❌	❌	Y / Y	⭐️ 5 (10)
Ventura Country Club	$19,877	$77	68%	2	2	4	$120	✅	✅	❌	Y / Y	⭐️ 4 (12)
Deluxe condominium on the golf course. 2 bedrooms	$25,479	$113	61%	2	2	5	$125	✅	❌	❌	Y / Y	⭐️ 5 (31)
Gorgeous Condo!Close to Airport,Theme Parks,Golf!	$23,211	$107	58%	2	2	5	$50	✅	❌	✅	Y / Y	⭐️ 4.5 (26)
Glam condo, Orlando getaway!	$28,576	$122	64%	2	3	2	$0	❌	❌	❌	N / Y	⭐️ 4.9 (20)
Ventura Resort Condo	$34,312	$125	75%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (32)
Lovely 2- bedroom condo with community pool	$16,914	$125	35%	2	2	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (9)
Orlando Modern 2 bedroom home	$31,404	$138	58%	2	2	7	$49	❌	❌	❌	N / N	⭐️ 5 (15)
Elegant 2BR/2BA Golf Retreat: Disney & Universal	$23,809	$99	60%	2	2	3	$145	✅	✅	❌	Y / Y	⭐️ 4.5 (60)

Return Metrics

-143.66% 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)	-$9,481	-$18,963	-$28,445	-$37,927	-$47,409	-$94,818	-$284,455
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	-$9,481	-$18,963	-$28,445	-$37,927	-$47,409	-$94,818	-$284,455

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-143.66%

Payback Period Days

Return on Investment

-143.66%

2369 Oak Park Way Orlando, Florida, 32822

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

$27,722

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $89/night at 63% occupancy.Projected nightly rate is $115/night at 66% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$29,293

Avg annual revenue

66%

Avg occupancy rate

$115

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

$15k

$25k

$35k

$45k

-$9,482

Profit

Revenue

$27,722

Operating Expenses

$15,604

Operating Income

$12,118

Net Effective Rent

$21,600

Profit (Cash Flow)

-$9,482

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-143.66%

Payback Period Days