BNBCalc Short Term Rental Rental Arbitrage Analysis 1230 Aranceto Cir, Merritt Island, FL 32952, USA

4 bed • 3 bath • 10 guests • $0

BNB

Calc

Report by:

mbpairbnb@gmail.com

Annual Revenue

$121,564

Profit (Cash Flow)

$46,361

Cash on Cash Return

312.2%

Annual Revenue

$121,564

AirDNA projects $401/night at 83% occupancy ($121,564).

BNB Calc projects a 83% occupancy rate, $401 rate per night.

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

Return Metrics

312.19% 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)	$46,360	$92,721	$139,082	$185,443	$231,804	$463,608	$1,390,824
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	$46,360	$92,721	$139,082	$185,443	$231,804	$463,608	$1,390,824

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

312.19%

Payback Period Days

116

Return on Investment

312.19%

1230 Aranceto Cir Merritt Island, Florida, 32952-6436

4 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$121,564

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$46,361

Profit

Revenue

$121,564

Operating Expenses

$27,203

Operating Income

$94,361

Net Effective Rent

$48,000

Profit (Cash Flow)

$46,361

$14,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$4,100

Total

$14,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

312.19%

Payback Period Days

116