BNBCalc Short Term Rental Rental Arbitrage Analysis 250 Tropic Way, St. Augustine, FL 32080, USA

3 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$68,023

Profit (Cash Flow)

$15,440

Cash on Cash Return

136.7%

Annual Revenue

$68,023

AirDNA projects $291/night at 64% occupancy ($68,023).

BNB Calc projects a 64% occupancy rate, $291 rate per night.

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

Return Metrics

136.69% 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)	$15,440	$30,880	$46,320	$61,760	$77,200	$154,400	$463,201
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	$15,440	$30,880	$46,320	$61,760	$77,200	$154,400	$463,201

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

136.69%

Payback Period Days

267

Return on Investment

136.69%

250 Tropic Way St. Augustine, Florida, 32080-6469

3 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$68,023

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,440

Profit

Revenue

$68,023

Operating Expenses

$20,243

Operating Income

$47,780

Net Effective Rent

$32,340

Profit (Cash Flow)

$15,440

$11,295

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,795

Total

$11,295

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

136.69%

Payback Period Days

267