Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 7600 Majorca Pl

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$5,479

Profit (Cash Flow)

-$32,710

Cash on Cash Return

-380.3%

Annual Revenue

$5,479

AirDNA projects $308/night at 78% occupancy ($87,746). Airbtics projects $256/night at 48% occupancy ($44,881). Airbtics predicts this property will perform in the 38% revenue percentile

BNB Calc projects a 50% occupancy rate, $30 rate per night.

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

Percentiles25%50%75%90%
Revenue$42,491$46,912$52,562$56,703
Occupancy43%47%54%58%
Nightly Rate$257$272$276$281

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

-380.34% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$32,710-$65,420-$98,130-$130,840-$163,550-$327,100-$981,301
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-$32,710-$65,420-$98,130-$130,840-$163,550-$327,100-$981,301

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-380.34%

Payback Period Days

0

Return on Investment

-380.34%

property-location

7600 Majorca Pl Orlando, Florida, 32819-5531

3 bed • 2 bath • 9 guests

Agent

Inquire about this property

Contact Agent

$6,127

Zestimate

Orlando

Guide

Zoning

Market

Guide


Laws


Market Data

$5,479

Annual Revenue

This property is projected to be in the top 38% revenue percentile compared to similar properties nearby.
AirDNA projects $308/night at 78% occupancy ($87,746.21). Airbtics projects $256/night at 48% occupancy ($44,881).

Top 41% of comparables

Top 91% of comparables

Seasonality

Sign up to view the full seasonality chart

-$32,710

Profit

Revenue

$5,479

Operating Expenses

$3,389

Operating Income

$2,090

Net Effective Rent

$34,800

Profit (Cash Flow)

-$32,710

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-380.34%

Payback Period Days

0