BNBCalc Short Term Rental Rental Arbitrage Analysis 2121 North Ocean Boulevard, Boca Raton, FL, USA

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$58,680

Profit (Cash Flow)

-$8,048

Cash on Cash Return

-76.1%

Annual Revenue

$58,680

AirDNA projects $277/night at 58% occupancy ($58,680).

BNB Calc projects a 57.99999999999999% occupancy rate, $277 rate per night.

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

Return Metrics

-76.1% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$8,048	-$16,096	-$24,144	-$32,193	-$40,241	-$80,483	-$241,449
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	-$8,048	-$16,096	-$24,144	-$32,193	-$40,241	-$80,483	-$241,449

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-76.1%

Payback Period Days

Return on Investment

-76.1%

2121 N Ocean Blvd Boca Raton, Florida, 33431

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Boca Raton

Zoning

Laws

$58,680

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$8,048

Profit

Revenue

$58,680

Operating Expenses

$19,028

Operating Income

$39,652

Net Effective Rent

$47,700

Profit (Cash Flow)

-$8,048

$10,575

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$4,075

Total

$10,575

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-76.1%

Payback Period Days