BNBCalc Short Term Rental Rental Arbitrage Analysis 2724 Corybrooke Ln, Kissimmee, FL 34744, USA

4 bed • 2.5 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$61,361

Profit (Cash Flow)

$25,170

Cash on Cash Return

581.3%

Annual Revenue

$61,361

AirDNA projects $202/night at 60% occupancy ($44,267).

BNB Calc projects a 70% occupancy rate, $240 rate per night.

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

Return Metrics

581.3% 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)	$25,170	$50,340	$75,511	$100,681	$125,852	$251,704	$755,113
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	$25,170	$50,340	$75,511	$100,681	$125,852	$251,704	$755,113

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

581.3%

Payback Period Days

Return on Investment

581.3%

2724 Corybrooke Ln Kissimmee, Florida, 34744-8520

4 bed • 2.5 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Kissimmee

Zoning

Laws

$61,361

Annual Revenue

Projected nightly rate is $202/night at 60% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$25,170

Profit

Revenue

$61,361

Operating Expenses

$15,791

Operating Income

$45,570

Net Effective Rent

$20,400

Profit (Cash Flow)

$25,170

$4,330

Cash Investment

Renos & Furnishing

$2,629

Setup Costs

$1,701

Total

$4,330

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

581.3%

Payback Period Days