BNBCalc Short Term Rental Rental Arbitrage Analysis 271 Cape Canaveral, FL 32920, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$34,625

Profit (Cash Flow)

$724

Cash on Cash Return

12.4%

Annual Revenue

$34,625

AirDNA projects $158/night at 60% occupancy ($34,625).

BNB Calc projects a 60% occupancy rate, $158 rate per night.

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

Return Metrics

12.37% cash on cash return is a good return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$723	$1,447	$2,171	$2,895	$3,619	$7,238	$21,715
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	$723	$1,447	$2,171	$2,895	$3,619	$7,238	$21,715

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.37%

Payback Period Days

2951

Return on Investment

12.37%

271 Cape Canaveral Cape Canaveral, Florida, 32920

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$34,625

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$724

Profit

Revenue

$34,625

Operating Expenses

$15,901

Operating Income

$18,724

Net Effective Rent

$18,000

Profit (Cash Flow)

$724

$5,850

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,600

Total

$5,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

12.37%

Payback Period Days

2951