BNBCalc Short Term Rental Rental Arbitrage Analysis 5150 Millenia Blvd, Orlando, FL 32839, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$26,710

Profit (Cash Flow)

-$6,762

Cash on Cash Return

-145.4%

Annual Revenue

$26,710

AirDNA projects $103/night at 71% occupancy ($26,710).

BNB Calc projects a 71% occupancy rate, $103 rate per night.

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

Return Metrics

-145.42% 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)	-$6,762	-$13,524	-$20,286	-$27,048	-$33,810	-$67,620	-$202,861
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	-$6,762	-$13,524	-$20,286	-$27,048	-$33,810	-$67,620	-$202,861

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-145.42%

Payback Period Days

Return on Investment

-145.42%

5150 Millenia Blvd Orlando, Florida, 32839

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

$26,710

Annual Revenue

AirDNA projects $103/night at 71% occupancy ($26,710.29).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$6,762

Profit

Revenue

$26,710

Operating Expenses

$14,872

Operating Income

$11,838

Net Effective Rent

$18,600

Profit (Cash Flow)

-$6,762

$4,650

Cash Investment

Renos & Furnishing

$3,000

Setup Costs

$1,650

Total

$4,650

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-145.42%

Payback Period Days