BNBCalc Short Term Rental Rental Arbitrage Analysis 2992 Evita St, Orlando, FL, 32824

5 bed • 4.5 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$64,992

Profit (Cash Flow)

-$1,213

Cash on Cash Return

-9.2%

Annual Revenue

$64,992

AirDNA projects $228/night at 63% occupancy ($52,463). Airbtics projects $287/night at 62% occupancy ($64,991). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 62% occupancy rate, $287 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,178	$60,140	$94,599	$144,571
Occupancy	51%	59%	75%	89%
Nightly Rate	$226	$270	$335	$434

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
5BR/3BTH Pool Home Close to Airport + Parks! ♥★♥★	$63,302	$177	94%	5	3	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (282)
Peaceful 5-bedroom house with pool!	$81,437	$294	74%	5	5	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (127)
New Home, Close to everything!	$51,577	$287	46%	5	3	2	$270	✅	❌	❌	Y / Y	⭐️ 5 (55)
Lakeside Serenity-Stunning Views	$44,433	$188	61%	5	2	2	$220	✅	❌	✅	Y / Y	⭐️ 5 (36)
Luxury 5Bed 3Bath\|Private Pool Home\|Close to USTA	$68,853	$236	78%	5	3	3	$225	✅	❌	❌	Y / Y	⭐️ 5 (134)
The Twin Palms Mansion \| Perfect Orlando Getaway	$83,606	$257	88%	5	5	2	$275	✅	❌	✅	Y / Y	⭐️ 5 (60)
Disney Family House 5BD/5BA-Sleeps 14-Pool	$55,371	$272	54%	5	5	3	$320	✅	✅	❌	Y / Y	⭐️ 5 (29)
LUXURY WHITEROSE VILLA AT SONOMA RESORT TAPESTRY	$56,406	$274	53%	5	5	3	$390	✅	❌	❌	Y / Y	⭐️ 5 (10)
Private Pool, Near Disney, Resort Perks	$57,029	$223	67%	5	5.5	3	$281	✅	❌	❌	Y / Y	⭐️ 4.5 (32)
Gorgeous Vacation Home near Everywhere	$67,855	$321	55%	5	5	1	$388	✅	❌	❌	Y / Y	⭐️ 3.5 (3)
A beautiful Airbnb in Orlando FL	$38,265	$255	41%	5	2.5	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (10)
Luxury Sonoma Home for Less.	$85,416	$385	59%	5	5	3	$450	✅	❌	❌	Y / Y	⭐️ 5 (2)
Luxury White Rose Villa at Sonoma Resort	$56,486	$280	52%	5	5	3	$390	✅	❌	❌	Y / Y	⭐️ 4 (12)
FABULOUS BRAND NEW 5BED/5BATH /POOL/15 MIN DISNEY	$82,113	$412	53%	5	5	4	$320	✅	❌	❌	Y / Y	⭐️ 5 (1)
Villa Mystique \| Villa w Luxe Suites - Near Disney	$61,209	$452	37%	5	4	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Spacious 5B/3B Close to attractions Resort style	$32,208	$160	55%	5	3	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (12)
Family Friendly 15Mins frm MCO 20Mins to Disney	$71,849	$310	62%	5	3	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (8)
Beautiful Home Sonoma Resort 20% OFF	$102,599	$379	70%	5	5	3	$320	✅	❌	❌	Y / Y	⭐️ 4.8 (6)
5 Bedroom Vacation Homes Sonoma Resort	$34,961	$115	70%	5	5	2	$320	✅	❌	❌	Y / Y	⭐️ 0 (0)
Charming Villa in Sonoma Resort	$104,635	$385	70%	5	5	3	$349	✅	❌	❌	Y / Y	⭐️ 0 (0)
5 BD/ 5 BA Sleeps 12! Sonoma Resort (3891 OA)	$98,454	$269	100%	5	5	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (12)
Family friendly! Close to MCO, Disney, Universal	$86,242	$434	53%	5	4.5	1	$125	✅	❌	✅	Y / Y	⭐️ 5 (44)
GG's Paradise-5 BR House w/Pool	$29,949	$167	49%	5	3	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (17)
Entire House 5/3 Near Theme Parks Kissimmee, FL	$83,326	$227	100%	5	3	4	$100	❌	❌	❌	Y / Y	⭐️ 0 (1)
Villa Beautiful \| Luxe Home on I-Drive Near Disney	$80,154	$438	50%	5	4	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Home away from home 5 bedrooms 3 bathrooms	$47,526	$245	53%	5	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Beautiful 5 bedrooms with pool close to Disney	$54,007	$238	62%	5	3.5	3	$120	✅	✅	✅	Y / Y	⭐️ 5 (3)
Opulent Oasis~Private Pool~Games~Resort Access	$90,935	$303	82%	5	5	2	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (15)
Sunshine Getaway #Orlando #Airport #MCO#Disney	$63,518	$195	89%	5	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Luxurious Getaway in Kissimmee	$25,620	$200	35%	5	5	2	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Magnificent Kissimmee Home w/ Water Views!	$163,559	$456	98%	5	3	3	$0	✅	❌	❌	Y / Y	⭐️ 3.9 (13)
Family House 5 bedrooms/5 bath POOL-LAKE VIEW	$58,853	$268	60%	5	5	2	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (172)
Fantastic 5 BD, Pool, Near Disney, Resort Perks	$57,477	$302	52%	5	5	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
La Belle Onyx	$59,496	$195	80%	5	4	1	$200	✅	❌	✅	Y / N	⭐️ 5 (9)
Walt Disney World Vacation	$47,510	$250	51%	5	3	1	$30	✅	❌	✅	Y / N	⭐️ 0 (0)
Magical Retreat at Las Palmas	$30,035	$216	38%	5	3.5	4	$0	✅	❌	✅	Y / N	⭐️ 0 (0)
Villa Marvelous \| I-Drive Villa w/ Luxe BRs & Pool	$137,888	$483	78%	5	4	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Sonoma Joy \| 5 bed, 4 bath \| Private Pool \| 758	$70,800	$312	62%	5	4	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
5 Bedroom Gated Community House	$34,464	$428	22%	5	0	4	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Upstay - Sonoma Resort Home w Sundeck Private Pool	$41,185	$230	46%	5	5	1	$249	✅	✅	❌	Y / Y	⭐️ 0 (0)

Return Metrics

-9.17% 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)	-$1,213	-$2,426	-$3,640	-$4,853	-$6,066	-$12,133	-$36,401
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	-$1,213	-$2,426	-$3,640	-$4,853	-$6,066	-$12,133	-$36,401

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.17%

Payback Period Days

Return on Investment

-9.17%

2992 Evita St Orlando, Florida, 32824

5 bed • 4.5 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

$64,992

Annual Revenue

BNBCalc predicts this property will get $287 per night with 62% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 44% 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.

$66,515

Avg annual revenue

62%

Avg occupancy rate

$287

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

$25k

$70k

$115k

$165k

-$1,213

Profit

Revenue

$64,992

Operating Expenses

$20,449

Operating Income

$44,543

Net Effective Rent

$45,756

Profit (Cash Flow)

-$1,213

$13,225

Cash Investment

Renos & Furnishing

$13,125

Setup Costs

$100

Total

$13,225

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-9.17%

Payback Period Days