BNBCalc Short Term Rental Investment Analysis 193 Coral Reef Circle, Kissimmee, FL, USA

3 bed • 2 bath • 6 guests • $400,000

BNB

Calc

Annual Revenue

$21,184

Profit (Cash Flow)

-$21,633

Cap Rate

1.3%

Annual Revenue

$21,184

AirDNA projects $100/night at 58% occupancy ($21,184).

BNB Calc projects a 57.99999999999999% occupancy rate, $100 rate per night.

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

Return Metrics

-21.52% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$21,632	-$43,265	-$64,897	-$86,530	-$108,162	-$216,325	-$648,975
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,929	$8,101	$12,530	$17,233	$22,226	$52,205	$320,000
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$74,297	$69,196	$64,724	$60,906	$57,773	$53,446	$321,929

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-21.52%

Cap Rate

1.33%

Return on Investment

-5.67%

193 Coral Reef Circle Calgary, Alberta, T3J 3Y8

3 bed • 2 bath • 6 guests

Purchase Price

Calgary

Zoning

Laws

$21,184

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$21,633

Profit

Revenue

$21,184

Operating Expenses

$15,834

Operating Income

$5,350

Mortgage & Taxes

$26,983

Profit (Cash Flow)

-$21,633

$100,500

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$8,500

Closing Costs

$12,000

Total

$100,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-21.52%

Cap Rate

1.33%

Return on Investment

-5.67%