BNBCalc Short Term Rental Rental Arbitrage Analysis 266 Park Lake St, Orlando, FL 32803

3 bed • 4 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$83,133

Profit (Cash Flow)

$9,662

Cash on Cash Return

106.2%

Annual Revenue

$83,133

AirDNA projects $215/night at 71% occupancy ($55,754). Airbtics projects $225/night at 65% occupancy ($53,416). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 81% occupancy rate, $281 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,860	$46,448	$86,167	$114,039
Occupancy	53%	68%	81%	90%
Nightly Rate	$132	$180	$281	$334

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern 3/2 in Ivanhoe Village	$39,022	$113	90%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (87)
Spacious Home with Pool & Hot Tub near Downtown	$89,017	$323	72%	3	2	1	$150	✅	✅	✅	Y / Y	⭐️ 5 (87)
Orlando Downtown Thornton Park Pool/Jacuzzi Home	$38,261	$162	62%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.7 (95)
The Bungalow on Shine in Downtown Orlando	$38,787	$126	75%	3	3	1	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (377)
1930's historical home in downtown Orlando	$28,942	$81	94%	3	1	1	$67	❌	❌	❌	Y / Y	⭐️ 4.7 (428)
★Modern DT Home★King Bed☀️Patios✔Long Stays⚡️WiFi★	$41,563	$133	81%	3	3	1	$133	❌	❌	❌	Y / Y	⭐️ 5 (163)
Aloha Yellowha - visit our summer home get away!	$34,119	$143	59%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (21)
The Bungalow DT by Lake Eola. Renovated Sleeps 10	$32,480	$105	77%	3	2	1	$107	❌	❌	❌	Y / Y	⭐️ 4.7 (190)
Spacious 3BR/2B w/Workspace & Backyard Paradise	$38,224	$142	68%	3	2	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (119)
Sweet Magnolia, Spacious Downtown 3Bd/2.5Ba	$52,348	$279	47%	3	3	1	$210	❌	❌	❌	Y / Y	⭐️ 5 (24)
3Bdrm 2 Bath - King FL Suite Free EV Charging	$66,701	$222	80%	3	2	3	$120	❌	❌	❌	Y / N	⭐️ 4.7 (30)
Cute & cozy 3BR/2BA house minutes from DT Orlando	$46,368	$141	87%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (94)
Maison Luxe	$49,767	$150	89%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (76)
Downtown Home - Very Clean/Comfortable/Safe Area	$45,493	$288	42%	3	2	3	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
The Sunrise House	$46,377	$177	68%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (43)
Centrally home near downtown Orlando!	$41,075	$138	74%	3	1	1	$137	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Hidden Gem Downtown Orlando	$19,914	$87	49%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (163)
Modern Home w/ Beautiful Pool - 3 Bed/2.5 Bath	$109,786	$330	90%	3	3	5	$150	✅	❌	❌	Y / Y	⭐️ 5 (7)
Aloha Hale Nui - Escape to summer fun!	$23,147	$130	43%	3	3	2	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
Private Luxury Pool / Swim up bar / Smart-home	$134,681	$399	90%	3	2	2	$175	✅	✅	✅	Y / Y	⭐️ 4.8 (156)
Stay in the best neighborhood in downtown Orlando!	$43,183	$183	60%	3	3	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (85)
3 Bed Townhouse walking distance to Camping world	$22,928	$148	39%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
Downtown Gem w/ Jacuzzi + Basketball + Games!	$66,198	$209	84%	3	2	30	$185	❌	✅	✅	Y / Y	⭐️ 4.9 (38)
King suite \| Charming 2-Storey Home w FREE parking	$83,777	$327	70%	3	3	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
Modern 3/1 in Ivanhoe Village - TrendyHome	$48,033	$134	95%	3	1	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (122)
Orlando Vintage Cabin, Bungalow	$52,745	$216	65%	3	1	5	$99	✅	❌	✅	Y / Y	⭐️ 4 (3)
Memorable Suburban 3-bedroom Home	$23,817	$109	50%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 3.8 (23)
𝔽𝕝𝕠𝕣𝕚𝕕𝕒 𝔹𝕦𝕟𝕘𝕒𝕝𝕠𝕨 - 𝟑 𝐛𝐞𝐝𝐫𝐨𝐨𝐦𝐬, 𝐃𝐨𝐰𝐧𝐭𝐨𝐰𝐧	$45,726	$128	93%	3	1	2	$125	❌	✅	✅	Y / Y	⭐️ 4.8 (33)
1st floor apt 3 bed/ 2 bath in downtown orlando	$48,262	$229	55%	3	2	1	$140	❌	❌	✅	Y / Y	⭐️ 4.7 (45)
Beautiful 2nd floor apt 3 bed /2 bath in downtown	$61,194	$288	56%	3	2	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (37)
Entire Historic Retreat @onceuponasuite Downtown	$108,491	$331	87%	3	3	1	$150	✅	✅	✅	Y / Y	⭐️ 4.9 (43)
Stunning Spanish-Mediterranean	$111,671	$391	77%	3	4	3	$75	✅	❌	❌	Y / Y	⭐️ 5 (30)
1920s College Park Bungalow	$52,246	$207	65%	3	2	2	$100	✅	❌	✅	Y / Y	⭐️ 4 (6)
Downtown Orlando	$22,078	$116	52%	3	2	1	$0	❌	❌	✅	Y / N	⭐️ 5 (16)
FL King Velvet Suite- 3bdrm/2Bath-2000 sq ft	$48,028	$243	54%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (15)
Cheerful residential home with great courtyard	$32,474	$111	79%	3	3	28	$190	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Harvard Cottage	$41,266	$205	55%	3	2	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)

Return Metrics

106.17% 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)	$9,661	$19,323	$28,985	$38,647	$48,309	$96,618	$289,856
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	$9,661	$19,323	$28,985	$38,647	$48,309	$96,618	$289,856

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

106.17%

Payback Period Days

344

Return on Investment

106.17%

266 Park Lake St Orlando, Florida, 32803

3 bed • 4 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

$83,133

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $215/night at 71% occupancy.Projected nightly rate is $225/night at 65% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$51,108

Avg annual revenue

65%

Avg occupancy rate

$225

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

$20k

$55k

$95k

$135k

$9,662

Profit

Revenue

$83,133

Operating Expenses

$22,807

Operating Income

$60,326

Net Effective Rent

$50,664

Profit (Cash Flow)

$9,662

$9,100

Cash Investment

Renos & Furnishing

$9,000

Setup Costs

$100

Total

$9,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

106.17%

Payback Period Days

344