BNBCalc Short Term Rental Rental Arbitrage Analysis 10925 71st Ave, Seminole, FL 33772, USA

3 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$66,153

Profit (Cash Flow)

$19,273

Cash on Cash Return

175.8%

Annual Revenue

$66,153

AirDNA projects $283/night at 64% occupancy ($66,152).

BNB Calc projects a 64% occupancy rate, $283 rate per night.

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

Return Metrics

175.76% 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)	$19,273	$38,546	$57,819	$77,092	$96,365	$192,731	$578,193
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	$19,273	$38,546	$57,819	$77,092	$96,365	$192,731	$578,193

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

175.76%

Payback Period Days

207

Return on Investment

175.76%

10925 71st Ave Seminole, Florida, 33772-5925

3 bed • 2.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$66,153

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,273

Profit

Revenue

$66,153

Operating Expenses

$20,000

Operating Income

$46,153

Net Effective Rent

$26,880

Profit (Cash Flow)

$19,273

$10,965

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$2,340

Total

$10,965

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

175.76%

Payback Period Days

207