BNBCalc Short Term Rental Rental Arbitrage Analysis 22083 West Soliel Circle, Boca Raton, FL, USA

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$98,696

Profit (Cash Flow)

-$33,522

Cash on Cash Return

-171.0%

Annual Revenue

$98,696

AirDNA projects $458/night at 59% occupancy ($98,696).

BNB Calc projects a 59% occupancy rate, $458 rate per night.

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

Return Metrics

-171.04% 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)	-$33,522	-$67,044	-$100,566	-$134,089	-$167,611	-$335,222	-$1,005,668
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	-$33,522	-$67,044	-$100,566	-$134,089	-$167,611	-$335,222	-$1,005,668

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-171.04%

Payback Period Days

Return on Investment

-171.04%

22083 W Soliel Cir Boca Raton, Florida, 33433-5346

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Boca Raton

Zoning

Laws

$98,696

Annual Revenue

Projected nightly rate is $458/night at 59% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$33,522

Profit

Revenue

$98,696

Operating Expenses

$24,231

Operating Income

$74,466

Net Effective Rent

$107,988

Profit (Cash Flow)

-$33,522

$19,599

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$9,099

Total

$19,599

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-171.04%

Payback Period Days