BNBCalc Short Term Rental Rental Arbitrage Analysis 8756 Granada Blvd, Orlando, FL 32836, USA

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$133,241

Profit (Cash Flow)

$60,120

Cash on Cash Return

482.9%

Annual Revenue

$133,241

AirDNA projects $456/night at 80% occupancy ($133,241).

BNB Calc projects a 80% occupancy rate, $456 rate per night.

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

Return Metrics

482.88% 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)	$60,119	$120,239	$180,359	$240,478	$300,598	$601,196	$1,803,590
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	$60,119	$120,239	$180,359	$240,478	$300,598	$601,196	$1,803,590

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

482.88%

Payback Period Days

Return on Investment

482.88%

8756 Granada Blvd Orlando, Florida, 32836-5470

4 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

$133,241

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$60,120

Profit

Revenue

$133,241

Operating Expenses

$28,721

Operating Income

$104,520

Net Effective Rent

$44,400

Profit (Cash Flow)

$60,120

$12,450

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$1,950

Total

$12,450

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

482.88%

Payback Period Days