BNBCalc.com Rental Arbitrage Analysis Report of 508 East Livingston Street, Orlando, FL, USA

2 bed • 1.5 bath • 6 guests • $3,000

BNB

Calc

Return Metrics

-48.34% 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

-48.34%

Payback Period Days

0

Return on Investment

-48.34%

Annual Revenue

$49,907

AirDNA projects $224/night at 61% occupancy ($49,906).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,541

Annual Expenses

$18,488

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$976

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$416

Management & Platform Fees

$125

Platform Fee (i.e. Airbnb)

$125

Property Manager Fee

$0

508 E Livingston St Orlando, Florida, 32803-5616

2 bed • 1.5 bath • 6 guests • $3,000

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

$49,907

Profit (Cash Flow)

-$4,581

No payback period

Cash on Cash Return

-48.3%

Annual Revenue

$49,907

AirDNA projects $224/night at 61% occupancy ($49,907)

Occupancy Rate

Avg Daily Rate

Return Metrics

-48.34% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-48.34%

Payback Period Days

0