BNBCalc.com Rental Arbitrage Analysis Report of 1940 Lake Atriums Cir apt 98, Orlando, FL 32839, USA

1 bed • 1 bath • 3 guests • $1,200

BNB

Calc

Return Metrics

-148.54% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-148.54%

Payback Period Days

0

Return on Investment

-148.54%

Annual Revenue

$23,003

AirDNA projects $94/night at 67% occupancy ($23,003).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,249

Annual Expenses

$14,990

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$752

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$192

Management & Platform Fees

$58

Platform Fee (i.e. Airbnb)

$58

Property Manager Fee

$0

1940 Lake Atriums Cir Orlando, Florida, 32839

1 bed • 1 bath • 3 guests • $1,200

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$23,003

Profit (Cash Flow)

-$6,387

No payback period

Cash on Cash Return

-148.5%

Annual Revenue

$23,003

AirDNA projects $94/night at 67% occupancy ($23,003)

Occupancy Rate

Avg Daily Rate

Return Metrics

-148.54% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-148.54%

Payback Period Days

0