BNBCalc.com Rental Arbitrage Analysis Report of 8756 Granada Blvd, Orlando, FL 32836, USA

4 bed • 2 bath • 8 guests • $3,700

BNB

Calc

Return Metrics

478.06% 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

478.06%

Payback Period Days

76

Return on Investment

478.06%

Annual Revenue

$133,241

AirDNA projects $456/night at 80% occupancy ($133,241).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,443

Annual Expenses

$29,321

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,670

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,110

Management & Platform Fees

$333

Platform Fee (i.e. Airbnb)

$333

Property Manager Fee

$0

8756 Granada Blvd Orlando, Florida, 32836-5470

4 bed • 2 bath • 8 guests • $3,700

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

$133,241

Profit (Cash Flow)

$59,520

Payback in 76 days

Cash on Cash Return

478.1%

Annual Revenue

$133,241

AirDNA projects $456/night at 80% occupancy ($133,241)

Occupancy Rate

Avg Daily Rate

Return Metrics

478.06% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

478.06%

Payback Period Days

76