BNBCalc.com Rental Arbitrage Analysis Report of 3997 Rosewood Way, Orlando, FL 32808, USA

1 bed • 1 bath • 2 guests • $950

BNB

Calc

Return Metrics

98.85% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

98.85%

Payback Period Days

369

Return on Investment

98.85%

Annual Revenue

$31,499

AirDNA projects $112/night at 77% occupancy ($31,498).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,341

Annual Expenses

$16,095

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$822

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$262

Management & Platform Fees

$79

Platform Fee (i.e. Airbnb)

$79

Property Manager Fee

$0

3997 Rosewood Way Orlando, Florida, 32808-1063

1 bed • 1 bath • 2 guests • $950

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

$31,499

Profit (Cash Flow)

$4,004

Payback in 369 days

Cash on Cash Return

98.9%

Annual Revenue

$31,499

AirDNA projects $112/night at 77% occupancy ($31,499)

Occupancy Rate

Avg Daily Rate

Return Metrics

98.85% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

98.85%

Payback Period Days

369