BNBCalc.com Rental Arbitrage Analysis Report of 4501 Landing Dr, Orlando, FL 32808, USA

1 bed • 1 bath • 4 guests • $1,215

BNB

Calc

Return Metrics

195.55% 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

195.55%

Payback Period Days

186

Return on Investment

195.55%

Annual Revenue

$34,150

AirDNA projects $110/night at 85% occupancy ($34,150).

Revenue Percentile

Operating Expenses

Monthly Expenses

$970

Annual Expenses

$11,640

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$495

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$285

Management & Platform Fees

$85

Platform Fee (i.e. Airbnb)

$85

Property Manager Fee

$0

4501 Landing Dr Orlando, Florida, 32808

1 bed • 1 bath • 4 guests • $1,215

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

$34,150

Profit (Cash Flow)

$7,931

Payback in 186 days

Cash on Cash Return

195.6%

Annual Revenue

$34,150

AirDNA projects $110/night at 85% occupancy ($34,150)

Occupancy Rate

Avg Daily Rate

Return Metrics

195.55% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

195.55%

Payback Period Days

186