BNBCalc Short Term Rental Rental Arbitrage Analysis 4501 Landing Dr, Orlando, FL 32808, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$34,150

Profit (Cash Flow)

$7,931

Cash on Cash Return

195.6%

Annual Revenue

$34,150

AirDNA projects $110/night at 85% occupancy ($34,150).

BNB Calc projects a 85% occupancy rate, $110 rate per night.

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

Return Metrics

195.55% 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)	$7,930	$15,861	$23,792	$31,723	$39,653	$79,307	$237,923
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	$7,930	$15,861	$23,792	$31,723	$39,653	$79,307	$237,923

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

195.55%

Payback Period Days

186

Return on Investment

195.55%

4501 Landing Dr Orlando, Florida, 32808

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

$34,150

Annual Revenue

Projected nightly rate is $110/night at 85% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,931

Profit

Revenue

$34,150

Operating Expenses

$11,640

Operating Income

$22,511

Net Effective Rent

$14,580

Profit (Cash Flow)

$7,931

$4,055

Cash Investment

Renos & Furnishing

$3,000

Setup Costs

$1,055

Total

$4,055

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

195.55%

Payback Period Days

186