BNBCalc.com Rental Arbitrage Analysis Report of 721 Hayden Ln #7, Orlando, FL 32804, USA

2 bed • 1 bath • 4 guests • $1,900

BNB

Calc

Return Metrics

86.83% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

86.83%

Payback Period Days

420

Return on Investment

86.83%

Annual Revenue

$48,234

AirDNA projects $213/night at 62% occupancy ($48,234).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,523

Annual Expenses

$18,270

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$962

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$402

Management & Platform Fees

$121

Platform Fee (i.e. Airbnb)

$121

Property Manager Fee

721 Hayden Ln Orlando, Florida, 32804-7322

2 bed • 1 bath • 4 guests • $1,900

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$48,234

Profit (Cash Flow)

$7,164

Payback in 420 days

Cash on Cash Return

86.8%

Annual Revenue

$48,234

AirDNA projects $213/night at 62% occupancy ($48,234)

Occupancy Rate

Avg Daily Rate

Return Metrics

86.83% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

86.83%

Payback Period Days

420