AMBAR

Rental Program Simulator

Enter access code to continue

AMBAR Residences Orlando
Investment Summary
Orlando, Florida · Delivery Q3 2028
1 Bedroom · A1
656 ft²
$459,344
Purchase Price
Rental Program
$2,962/mo
Net Income / Month
$35,544
Annual Net Income
7.7%
Cap Rate
Prepared for:                     
Date:
Estimated projections based on the assumptions entered. Not a guarantee of returns. Consult your financial advisor before making investment decisions.
AMBAR Residences Orlando322 Residences · Marriott Bonvoy ManagedAMBARorlando.com
AMBAR Residences Orlando

Rental Program Simulator

322 Residences LEASEBACK GLOW
Rental Program
(Marriott Bonvoy)
Leaseback Glow
(Guaranteed 10%)
1
Unit Types & Prices
Choose a unit to simulate the investment
Unit Price
Adjust based on your negotiated price
$ $459,344
%
2
Revenue Projection — Rental Program
Average rental rate, occupancy and net distribution to owner
$2,701/mo
net income/mo
Occupancy 79%
Annual average — Orlando year-round demand
Conservative
RevPAR $302
Gross rev/mo
$9,202
Base
RevPAR $323
Gross rev/mo
$9,828
Optimistic
RevPAR $344
Gross rev/mo
$10,477
Revenue Distribution — Rental Program · Split + Variable Costs
3
Profitability & Returns
The final investment result
This simulator provides estimated projections based on the assumptions entered. Actual results may vary based on market conditions, occupancy rates, operating expenses, and other factors. This is not a guarantee of returns. Consult with your financial advisor before making investment decisions.