BNBCalc Short Term Rental Rental Arbitrage Analysis 123 Pomar St, St. Augustine, FL 32084, USA

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$56,540

Profit (Cash Flow)

$5,870

Cash on Cash Return

65.1%

Annual Revenue

$56,540

AirDNA projects $258/night at 60% occupancy ($56,539).

BNB Calc projects a 60% occupancy rate, $258 rate per night.

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

Return Metrics

65.14% 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)	$5,869	$11,739	$17,608	$23,478	$29,348	$58,696	$176,088
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	$5,869	$11,739	$17,608	$23,478	$29,348	$58,696	$176,088

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

65.14%

Payback Period Days

560

Return on Investment

65.14%

123 Pomar St St. Augustine, Florida, 32084

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$56,540

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,870

Profit

Revenue

$56,540

Operating Expenses

$18,750

Operating Income

$37,790

Net Effective Rent

$31,920

Profit (Cash Flow)

$5,870

$9,010

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$2,760

Total

$9,010

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

65.14%

Payback Period Days

560