BNBCalc Short Term Rental Rental Arbitrage Analysis 7511 Solstice Circle, Orlando, FL

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$47,248

Profit (Cash Flow)

$4,878

Cash on Cash Return

56.9%

Annual Revenue

$47,248

AirDNA projects $193/night at 70% occupancy ($49,344). Airbtics projects $133/night at 73% occupancy ($35,461). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 88% occupancy rate, $147 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,897	$28,721	$48,992	$88,781
Occupancy	63%	73%	88%	98%
Nightly Rate	$80	$103	$147	$242

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming Fully Renovated Best Locationfor Disney!	$18,439	$64	74%	1	2	1	$65	✅	✅	❌	Y / Y	⭐️ 4.8 (247)
Sheraton Vistana Villages Resort Villas - I-Drive	$81,118	$218	100%	1	1	2	$38	✅	✅	❌	Y / Y	⭐️ 5 (1)
⭐⭐⭐⭐⭐ Orlando Airport/5 min Disney Spring	$14,820	$82	45%	1	1	1	$69	✅	✅	❌	Y / Y	⭐️ 4.6 (230)
5 minutes to orlando, incredible vacations, enjoy	$23,311	$74	84%	1	1	2	$70	✅	✅	❌	Y / Y	⭐️ 4.7 (94)
Enjoy Orlando Disney Universal Seaworld parks	$20,948	$75	73%	1	1	1	$65	✅	✅	❌	Y / Y	⭐️ 4.7 (232)
King Bed/Sleeps 4/Kitchen/Free Shuttle/NoResortFee	$38,593	$154	64%	1	1	2	$120	✅	✅	❌	Y / Y	⭐️ 5 (59)
Lovely entire condo! pool view (L53W)	$32,093	$104	79%	1	1	2	$100	✅	✅	❌	Y / Y	⭐️ 4.8 (16)
Newly-Renovated Apartment Suite Right By Disney	$42,217	$115	99%	1	1	2	$60	✅	✅	❌	Y / Y	⭐️ 4.8 (157)
1BR FREE Shuttle to Disney Parks HS305	$78,600	$242	87%	1	1	3	$170	✅	✅	❌	Y / Y	⭐️ 4.7 (16)
PartPool view DisneySprings, Lake BuenaVista (53D)	$32,410	$104	79%	1	1	3	$109	✅	✅	❌	Y / Y	⭐️ 4.8 (71)
Family Friendly/Sleep 6/Close to Park/Free Shuttle	$34,629	$165	53%	1	1	2	$120	✅	✅	❌	Y / Y	⭐️ 5 (42)
Apartment #2 near Orlando theme parks	$17,549	$71	65%	1	1	1	$55	✅	✅	❌	Y / Y	⭐️ 4.7 (271)
Apartment #3 near Orlando theme parks	$19,440	$70	74%	1	1	1	$55	✅	✅	❌	Y / Y	⭐️ 4.7 (221)
Apartment near Disney!, Sleep 5, Pool View-H3	$29,642	$85	95%	1	1	3	$80	✅	✅	❌	Y / Y	⭐️ 4.8 (53)
Near Disney-1 Bedroom King Condo-Sleep4 w/sofa bed	$18,053	$62	77%	1	1	1	$29	✅	✅	❌	Y / Y	⭐️ 4.7 (83)
Cozy Condo near Disney World with Shuttle to parks	$41,756	$115	98%	1	1	2	$65	✅	✅	❌	Y / Y	⭐️ 4.7 (83)
Apartment #1 near Orlando theme parks	$20,389	$74	73%	1	1	1	$55	✅	✅	❌	Y / Y	⭐️ 4.6 (262)
Disney Springs, King Bed Lake Buena Vista (46Week)	$28,114	$104	68%	1	1	3	$109	✅	✅	❌	Y / Y	⭐️ 4.8 (91)
One Bedroom 2 Queen Beds at Lake Buena Vista	$54,710	$404	37%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 0 (6)
One Bedroom two Queen Beds at Lake Buena Vista	$45,157	$398	31%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 4.4 (26)
1 BR King Apt-Disney-Sleep4(sofa bed) free shuttle	$20,668	$64	86%	1	1	1	$29	✅	✅	❌	Y / Y	⭐️ 4.8 (104)
Disney free shuttle full kitchen	$33,511	$100	91%	1	1	3	$57	✅	✅	❌	Y / Y	⭐️ 5 (61)
Free Disney shuttle, full kitchen, no Airbnb fees	$50,994	$150	92%	1	1	3	$67	✅	✅	❌	Y / Y	⭐️ 5 (107)
One Bedroom King Bed at Lake Buena Vista	$52,441	$398	36%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 4.5 (38)
Lovely entire condo close to Disney resort (L16W)	$27,864	$105	67%	1	1	3	$99	✅	✅	❌	Y / Y	⭐️ 5 (19)
Apartment close to Disney	$20,426	$68	72%	1	1	1	$85	✅	✅	❌	Y / Y	⭐️ 4.7 (59)
Near Disney Springs, Free Shuttle to most parks	$36,676	$117	81%	1	1	3	$135	✅	✅	❌	Y / Y	⭐️ 5 (16)
Disney area-1 Bedroom Condo-Kitc-free park shuttle	$14,155	$63	59%	1	1	1	$29	✅	✅	❌	Y / Y	⭐️ 4.5 (123)
Great apartment! pool view (L47W)	$23,713	$101	58%	1	1	2	$99	✅	✅	❌	Y / Y	⭐️ 4.8 (41)
Apartment near Disney!, Sleeps 5, Pool View H4-2	$31,351	$88	97%	1	1	5	$80	✅	✅	❌	Y / Y	⭐️ 4.5 (8)
Pool view Disney springs Lake Buena Vista, (L41W)	$24,997	$102	61%	1	1	2	$109	✅	✅	❌	Y / Y	⭐️ 4.5 (37)
Great entire condo! pool view (L41W)	$26,991	$104	65%	1	1	4	$100	✅	✅	❌	Y / Y	⭐️ 4.8 (13)
Great entire condo close to Disney resort (L42W)	$30,032	$146	51%	1	1	2	$109	✅	✅	❌	Y / Y	⭐️ 4.8 (19)
KingSizePartial PoolView closeto DisneySpringsL23W	$29,763	$106	70%	1	1	2	$109	✅	✅	❌	Y / Y	⭐️ 4.7 (14)
Apartment near Disney!, Sleep 5, Pool View H4-1	$31,684	$88	98%	1	1	2	$80	✅	✅	❌	Y / Y	⭐️ 4.8 (32)
Suites at Lake Buena Vista close Disney Springs	$87,518	$244	98%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (100)
Suites at Lake Buena Vista close Disney Springs	$87,584	$237	100%	1	1	1	$69	✅	✅	❌	Y / Y	⭐️ 4.8 (102)
Lovely entire condo! pool view (L23W)	$25,715	$91	71%	1	1	3	$100	✅	✅	❌	Y / Y	⭐️ 4.9 (13)
King size Bed Entire unit, Disney LakeBV (24W)	$19,180	$84	54%	1	1	5	$90	✅	✅	❌	Y / Y	⭐️ 4.3 (17)
Lovely entire condo! pool view (L53M)	$28,858	$101	77%	1	1	15	$120	✅	✅	❌	Y / Y	⭐️ 2.5 (2)

Return Metrics

56.92% 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)	$4,877	$9,755	$14,633	$19,510	$24,388	$48,777	$146,331
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	$4,877	$9,755	$14,633	$19,510	$24,388	$48,777	$146,331

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

56.92%

Payback Period Days

641

Return on Investment

56.92%

7511 Solstice Cir Orlando, Florida, 32821

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

$47,248

Annual Revenue

BNBCalc predicts this property will get $133 per night with 73% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$34,902

Avg annual revenue

73%

Avg occupancy rate

$133

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

$15k

$40k

$60k

$90k

$4,878

Profit

Revenue

$47,248

Operating Expenses

$18,142

Operating Income

$29,106

Net Effective Rent

$24,228

Profit (Cash Flow)

$4,878

$8,569

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$2,319

Total

$8,569

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

56.92%

Payback Period Days

641