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 8150 Chatham Manor Blvd, Orlando, FL

2 bed • 2 bath • 3 guests • $0

BNB

Calc

Report by:

Annual Revenue

$58,907

Profit (Cash Flow)

$4,377

Cash on Cash Return

66.3%

Annual Revenue

$58,907

AirDNA projects $349/night at 84% occupancy ($107,074). Airbtics projects $177/night at 70% occupancy ($45,253). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 84% occupancy rate, $192 rate per night.

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

Percentiles25%50%75%90%
Revenue$31,821$46,801$61,278$88,020
Occupancy62%74%84%93%
Nightly Rate$136$168$192$250

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
Renovated Retreat | Minutes from Theme Parks!

No image available

$23,157
$171
37%
221$0✅✅❌Y / Y⭐️ 4.5 (10)
Exquisite Luxury Condo on International Drive

No image available

$113,565
$390
79%
223$160✅✅✅Y / Y⭐️ 5 (17)
Be in the middle of it all! 2/2

No image available

$41,093
$160
63%
221$100✅✅❌Y / Y⭐️ 5 (126)
Luxury waterfront Disney Area Resort #2

No image available

$36,228
$93
99%
221$110✅❌❌Y / Y⭐️ 4.5 (100)
Luxury Waterfront Disney Area Resort! #7

No image available

$52,033
$138
97%
221$95✅✅❌Y / Y⭐️ 4.7 (140)
Luxury Waterfront Condo Resort next to Disney Park

No image available

$22,664
$93
64%
223$80✅✅❌Y / Y⭐️ 5 (108)
1 Mi to Disney: Condo w/ Water-View Balcony!

No image available

$87,629
$267
87%
222$124✅✅❌Y / Y⭐️ 4.5 (29)
2 BR Deluxe 1 Mile from Disney!

No image available

$63,669
$181
95%
222$105✅✅❌Y / Y⭐️ 5 (57)
Amazing lake view condo near Disney & Universal.

No image available

$47,715
$157
79%
223$145✅✅❌Y / Y⭐️ 5 (47)
Big Pool, stunning Lakeview, Sunrise, Disney # 710

No image available

$40,508
$163
62%
221$160✅✅❌Y / Y⭐️ 5 (21)
Family Resort Condo w/ 2 Pools: 1 Mi to Disney!

No image available

$106,562
$338
84%
222$176✅✅❌Y / Y⭐️ 5 (49)
Tropical Disney Lakefront Condo, Perfect Location!

No image available

$40,670
$175
61%
223$100✅✅❌Y / Y⭐️ 5 (18)
Stunning, Serene Lakefront Penthouse Facing Disney

No image available

$62,376
$222
74%
221$125✅✅❌Y / Y⭐️ 5 (84)
Gorgeous Lakefront Condo 1 Mi. to Downtown Disney!

No image available

$46,717
$186
67%
222$100✅✅❌Y / Y⭐️ 5 (45)
2-bedroom condo w/ stunning lake and Disney views

No image available

$110,014
$343
86%
222$120✅✅❌Y / Y⭐️ 5 (113)
Disney dreams Penthouse water view Mall restaurant

No image available

$58,168
$208
75%
223$149✅✅❌Y / Y⭐️ 4.5 (17)
Orlando 11th Floor - 5 min From Disney. Blue Heron

No image available

$36,218
$125
74%
222$160✅✅❌Y / Y⭐️ 5 (27)
Luxury Disney Area Waterfront Resort #1

No image available

$32,432
$87
98%
221$95✅✅❌Y / Y⭐️ 4.5 (144)
International Drive Luxury Condo

No image available

$22,864
$126
47%
222$39✅✅❌Y / Y⭐️ 4.5 (142)
New Orlando 2bd room condo for 6 near Disney!

No image available

$52,885
$152
93%
221$150✅✅✅Y / Y⭐️ 4.8 (79)
Lake view condo close to Disney

No image available

$35,211
$152
62%
222$110✅✅❌Y / Y⭐️ 4.7 (49)
Lakefront 1BR/2BA Orlando Condo near Disney

No image available

$43,204
$122
92%
223$130✅✅❌Y / Y⭐️ 5 (87)
2-Bedroom Stunning LakeView, 1 Mile To DisneyWorld

No image available

$47,534
$171
73%
221$130✅✅❌Y / Y⭐️ 5 (54)
Chic Lakefront w/ Stunning Views, close to Disney!

No image available

$60,259
$249
66%
223$100✅✅❌Y / Y⭐️ 5 (69)
DEALS 128+/N Mar 2-9;14-23 2.5 Bdrm 2Bth Lake View

No image available

$45,213
$150
80%
223$98✅✅✅Y / Y⭐️ 5 (5)
Disney Area Updated Lakefront Resort Condo 2 POOLS

No image available

$36,062
$122
73%
223$125✅✅❌Y / Y⭐️ 5 (79)
Floriday Resort

No image available

$59,037
$234
67%
232$125✅✅✅Y / Y⭐️ 4.5 (2)
2B Condo Amazing Disney+Lake View from 2 Balconies

No image available

$38,348
$150
67%
221$130✅✅❌Y / Y⭐️ 5 (124)
Stylish lake condo-Disney fireworks view!

No image available

$46,000
$152
81%
222$130✅❌❌Y / Y⭐️ 5 (47)
2-Bedroom Renovated Lakeside Condo Near Disney

No image available

$34,539
$120
76%
223$120✅✅❌Y / Y⭐️ 5 (54)
25% Discount! | Jan. 6-17 ($110/night)

No image available

$22,204
$132
44%
223$98✅✅✅Y / Y⭐️ 4.5 (20)
Luxury PH Direct Disney Fireworks View from Apt

No image available

$65,785
$207
84%
225$200✅✅❌Y / Y⭐️ 5 (84)
Lakeside 2 Beds 2 Bath 2 Balcony

No image available

$31,820
$111
75%
221$125✅✅❌Y / Y⭐️ 5 (25)
2BR Suite w/ Furnished Patio! Pools, Game Room!

No image available

$59,566
$175
93%
222$0❌❌❌Y / Y⭐️ 4.5 (27)
Lakeview Resort 2 Mi to Disney, Pool Balcony & Gym

No image available

$61,561
$179
90%
221$125✅✅❌Y / Y⭐️ 5 (44)
Charming Disney Lakefront Condo, Perfect Location!

No image available

$47,128
$191
65%
222$100✅✅❌Y / Y⭐️ 5 (10)
Vacation VIlla At Orlando Resort

No image available

$34,522
$165
50%
223$150✅❌✅Y / Y⭐️ 5 (5)

Return Metrics

66.31% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$4,376$8,753$13,130$17,506$21,883$43,767$131,301
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$4,376$8,753$13,130$17,506$21,883$43,767$131,301

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

66.31%

Payback Period Days

550

Return on Investment

66.31%

property-location

8150 Chatham Manor Blvd Orlando, Florida, 32821

2 bed • 2 bath • 3 guests

Agent

Inquire about this property

Contact

Orlando

Guide

Zoning

Market

Guide


Laws


Market Data

$58,907

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $349/night at 84% occupancy ($107,074.93). Airbtics projects $177/night at 70% occupancy ($45,253).

Top 28% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$47,857

Avg annual revenue

70%

Avg occupancy rate

$177

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

$10k

$45k

$80k

$115k

Sign up to see the data on 40 all comparables

$4,377

Profit

Revenue

$58,907

Operating Expenses

$19,658

Operating Income

$39,249

Net Effective Rent

$34,872

Profit (Cash Flow)

$4,377

$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

66.31%

Payback Period Days

550