BNBCalc Short Term Rental Rental Arbitrage Analysis 2728 Maderia Cir, Melbourne, FL 32935, USA

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Report by:

jake@hostrmgmt.com

Annual Revenue

$51,660

Profit (Cash Flow)

$6,184

Cash on Cash Return

48.0%

Annual Revenue

$51,660

AirDNA projects $221/night at 64% occupancy ($51,660).

BNB Calc projects a 64% occupancy rate, $221 rate per night.

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

Return Metrics

48.01% 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)	$6,184	$12,368	$18,552	$24,737	$30,921	$61,842	$185,528
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	$6,184	$12,368	$18,552	$24,737	$30,921	$61,842	$185,528

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

48.01%

Payback Period Days

760

Return on Investment

48.01%

2728 Maderia Cir Melbourne, Florida, 32935-5599

4 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Melbourne

Zoning

Laws

$51,660

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,184

Profit

Revenue

$51,660

Operating Expenses

$18,116

Operating Income

$33,544

Net Effective Rent

$27,360

Profit (Cash Flow)

$6,184

$12,880

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$2,380

Total

$12,880

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

48.01%

Payback Period Days

760