BNBCalc Short Term Rental Rental Arbitrage Analysis 10111 Dominican Dr, Cutler Bay, FL 33189, USA

4 bed • 3 bath • 14 guests • $0

BNB

Calc

Annual Revenue

$104,138

Profit (Cash Flow)

$37,200

Cash on Cash Return

259.2%

Annual Revenue

$104,138

AirDNA projects $396/night at 72% occupancy ($104,138).

BNB Calc projects a 72% occupancy rate, $396 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

259.23% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$37,200	$74,400	$111,601	$148,801	$186,001	$372,003	$1,116,011
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$37,200	$74,400	$111,601	$148,801	$186,001	$372,003	$1,116,011

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

259.23%

Payback Period Days

140

Return on Investment

259.23%

10111 Dominican Dr Cutler Bay, Florida, 33189-1626

4 bed • 3 bath • 14 guests

Monthly Rent

Inquire about this property

Contact Agent

$104,138

Annual Revenue

Projected nightly rate is $396/night at 72% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$37,200

Profit

Revenue

$104,138

Operating Expenses

$24,938

Operating Income

$79,200

Net Effective Rent

$42,000

Profit (Cash Flow)

$37,200

$14,350

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$3,600

Total

$14,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

259.23%

Payback Period Days

140