$475,000
Avg. Purchase Price
$195
Avg. Nightly Rate
72%
Avg. Occupancy
urban
Market Type
Orlando's theme parks make it one of the most visited cities in the world. Strong year-round demand from families and convention travelers.
Property Details
$
Total property acquisition cost
%
%
years
$
Average rate per night
%
Expected annual occupancy
$
Per turnover
nights
%
Airbnb/VRBO service fee (typically 3%)
$
Annual
$
Annual
$
Monthly average
$
Monthly
%
% of revenue
%
% of revenue (0 if self-managing)
Monthly Cash Flow
$610
$7,321 / year after all expenses
Viable Deal
Break-even at 61% occupancy
Cash-on-Cash
5.5%–
Return on your cash invested
Cap Rate
7.5%↑
NOI / Purchase price
Break-Even
61%–
Minimum occupancy needed
Turnovers/Year
88
263 nights occupied
Financial Summary
Annual Gross Revenue$64,006
Annual Expenses
Platform Fees$1,920
Property Tax$5,463
Insurance$1,900
Utilities$3,000
Maintenance Reserve$3,200
Cleaning Costs$12,760
Total Expenses$28,243
Net Operating Income$35,763
Annual Mortgage-$28,442
Annual Cash Flow$7,321
Your Investment
Down Payment$118,750
Est. Closing Costs (3%)$14,250
Total Cash Needed$133,000
Loan Amount$356,250
Monthly Mortgage (P&I)$2,370
Orlando STR Market Highlights
- 1Walt Disney World and Universal Studios drive massive tourism
- 2Year-round family vacation demand
- 3Convention center creates business travel demand
- 4Established vacation home rental market
Seasonality in Orlando
Strong year-round with peaks during school breaks (summer, winter holidays, spring break).
Orlando STR Regulations
More Calculators
Furnishing Budget
Planning to furnish? Estimate your setup costs
Co-Host Splitter
Working with a co-host? Calculate fair splits
Airbnb vs Long-Term Rental
Not sure which strategy? Compare Airbnb vs Long-Term
DSCR Calculator
Getting a DSCR loan? Check if you qualify
VRBO Calculator
Listing on VRBO? Analyze with lower host fees
Arbitrage Calculator
Not buying? Analyze rental arbitrage instead
Frequently Asked Questions
Market averages are estimates for educational purposes only. See full disclaimer