BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 407 Alafaya Woods Blvd, Oviedo, FL, 32765

2 bed β€’ 2 bath β€’ 6 guests β€’ $0

BNB

Calc

Annual Revenue

$30,133

Profit (Cash Flow)

-$6,473

Cash on Cash Return

-98.1%

Annual Revenue

$30,133

AirDNA projects $162/night at 63% occupancy ($37,276). Airbtics projects $125/night at 66% occupancy ($30,132). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 66% occupancy rate, $125 rate per night.

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

Percentiles25%50%75%90%
Revenue$24,338$30,427$41,192$54,618
Occupancy54%62%78%89%
Nightly Rate$111$121$131$154

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Oviedo Oasis:2/1 attached Guest Suite;Private Pool

No image available

$35,632
$92
97%
211$30βœ…βŒβŒN / Y⭐️ 4.9 (304)
2 Bdrm Cottage near UCF & trails, No cleaning fee

No image available

$35,136
$120
80%
211$0❌❌❌N / Y⭐️ 5 (116)
Harmony

No image available

$33,748
$149
57%
213$99❌❌❌Y / Y⭐️ 5 (33)
Winter Park Getaway: Duplex Near All Attractions!

No image available

$26,588
$76
72%
212$165βŒβŒβœ…Y / Y⭐️ 4.3 (38)
2 br/ 2 bath less than 2 miles UCF.

No image available

$49,954
$202
66%
222$50βŒβŒβœ…Y / Y⭐️ 4.7 (89)
Beautiful Two-Bed, 1 Bath Cottage Near Oviedo Lake

No image available

$31,742
$131
59%
212$120βŒβŒβœ…Y / Y⭐️ 4.7 (61)
Cheerful, private 2-bedroom home near attractions

No image available

$43,115
$120
89%
212$115βœ…βŒβŒY / Y⭐️ 4.7 (69)
Cozy Cottage for 2 Couples or Small Family of 4

No image available

$26,040
$131
49%
212$120βŒβŒβœ…Y / Y⭐️ 4.8 (73)
Beautiful town house near UCF and 20 min any park.

No image available

$18,385
$122
37%
231$150βŒβœ…βœ…Y / Y⭐️ 4.4 (39)
Sunset Lake Cottage

No image available

$25,591
$109
54%
211$99βŒβŒβœ…Y / Y⭐️ 4.7 (59)

Return Metrics

-98.06% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$6,472-$12,945-$19,417-$25,890-$32,363-$64,726-$194,178
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-$6,472-$12,945-$19,417-$25,890-$32,363-$64,726-$194,178

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-98.06%

Payback Period Days

0

Return on Investment

-98.06%

property-location

407 Alafaya Woods Blvd Oviedo, Florida, 32765-5522

2 bed β€’ 2 bath β€’ 6 guests

Agent

Inquire about this property

Contact Agent

$2,482

Zestimate

Oviedo

Zoning


Laws

$30,133

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects $162/night at 63% occupancy ($37,276.8). Airbtics projects $125/night at 66% occupancy ($30,132).

Top 41% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$32,593

Avg annual revenue

66%

Avg occupancy rate

$125

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$30k

$40k

$50k

Sign up to see the data on 10 all comparables

-$6,473

Profit

Revenue

$30,133

Operating Expenses

$15,917

Operating Income

$14,215

Net Effective Rent

$20,688

Profit (Cash Flow)

-$6,473

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-98.06%

Payback Period Days

0