BNBCalc Short Term Rental Rental Arbitrage Analysis 231 Marcello Boulevard, Kissimmee, FL, USA

8 bed • 6 bath • 20 guests • $0

BNB

Calc

Annual Revenue

$148,033

Profit (Cash Flow)

$59,789

Cash on Cash Return

245.0%

Annual Revenue

$148,033

AirDNA projects $579/night at 68% occupancy ($143,803).

BNB Calc projects a 70% occupancy rate, $579 rate per night.

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

Return Metrics

245.03% 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)	$59,789	$119,578	$179,367	$239,156	$298,945	$597,890	$1,793,671
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	$59,789	$119,578	$179,367	$239,156	$298,945	$597,890	$1,793,671

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

245.03%

Payback Period Days

149

Return on Investment

245.03%

231 Marcello Blvd Kissimmee, Florida, 34746

8 bed • 6 bath • 20 guests

Monthly Rent

Inquire about this property

Contact Agent

Kissimmee

Zoning

Laws

$148,033

Annual Revenue

Projected nightly rate is $579/night at 68% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$59,789

Profit

Revenue

$148,033

Operating Expenses

$30,644

Operating Income

$117,389

Net Effective Rent

$57,600

Profit (Cash Flow)

$59,789

$24,400

Cash Investment

Renos & Furnishing

$19,500

Setup Costs

$4,900

Total

$24,400

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

245.03%

Payback Period Days

149