BNBCalc.com Rental Arbitrage Analysis Report of 5224 Long Rd, Orlando, FL 32808, USA

4 bed • 2 bath • 8 guests • $2,260

BNB

Calc

Return Metrics

67.86% 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

67.86%

Payback Period Days

538

Return on Investment

67.86%

Annual Revenue

$52,266

AirDNA projects $270/night at 53% occupancy ($52,266).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,566

Annual Expenses

$18,795

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$996

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$436

Management & Platform Fees

$131

Platform Fee (i.e. Airbnb)

$131

Property Manager Fee

$0

5224 Long Rd Orlando, Florida, 32808

4 bed • 2 bath • 8 guests • $2,260

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

$52,266

Profit (Cash Flow)

$6,352

Payback in 538 days

Cash on Cash Return

67.9%

Annual Revenue

$52,266

AirDNA projects $270/night at 53% occupancy ($52,266)

Occupancy Rate

Avg Daily Rate

Return Metrics

67.86% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

67.86%

Payback Period Days

538