BNBCalc Short Term Rental Rental Arbitrage Analysis 3997 Rosewood Way, Orlando, FL 32808, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$31,499

Profit (Cash Flow)

$4,604

Cash on Cash Return

113.7%

Annual Revenue

$31,499

AirDNA projects $112/night at 77% occupancy ($31,498).

BNB Calc projects a 77% occupancy rate, $112 rate per night.

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

Return Metrics

113.67% 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)	$4,603	$9,207	$13,811	$18,415	$23,019	$46,038	$138,114
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	$4,603	$9,207	$13,811	$18,415	$23,019	$46,038	$138,114

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

113.67%

Payback Period Days

321

Return on Investment

113.67%

3997 Rosewood Way Orlando, Florida, 32808-1063

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

$31,499

Annual Revenue

Projected nightly rate is $112/night at 77% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,604

Profit

Revenue

$31,499

Operating Expenses

$15,495

Operating Income

$16,004

Net Effective Rent

$11,400

Profit (Cash Flow)

$4,604

$4,050

Cash Investment

Renos & Furnishing

$3,000

Setup Costs

$1,050

Total

$4,050

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

113.67%

Payback Period Days

321