BNBCalc.com Rental Arbitrage Analysis Report of 2415 Strandhill St, Orlando, FL 32824, USA

4 bed • 3 bath • 10 guests • $0

BNB

Calc

Return Metrics

67.91% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

67.91%

Payback Period Days

537

Return on Investment

67.91%

Annual Revenue

$60,258

AirDNA projects $226/night at 67% occupancy ($55,305).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,653

Annual Expenses

$19,834

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,062

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$502

Management & Platform Fees

$151

Platform Fee (i.e. Airbnb)

$151

Property Manager Fee

$0

property-location

2415 Strandhill St Orlando, Florida, 32824-4263

4 bed • 3 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$60,258

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

67.91%

Payback Period Days

537