BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 2840 S Ocean Blvd, Palm Beach, FL 33480, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Report by:

jessicamossop1@gmail.com

Annual Revenue

$36,466

Profit (Cash Flow)

-$9,675

Cash on Cash Return

-141.2%

Annual Revenue

$36,466

AirDNA projects $156/night at 64% occupancy ($36,465).

BNB Calc projects a 64% occupancy rate, $156 rate per night.

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


Return Metrics

-141.23% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$9,674-$19,349-$29,023-$38,698-$48,373-$96,746-$290,238
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-$9,674-$19,349-$29,023-$38,698-$48,373-$96,746-$290,238

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-141.23%

Payback Period Days

0

Return on Investment

-141.23%

property-location

2840 S Ocean Blvd Palm Beach, Florida, 33480-5583

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

Palm Beach

Zoning


Laws

$36,466

Annual Revenue

Top 101% of comparables

Top 101% of comparables


-$9,675

Profit

Revenue

$36,466

Operating Expenses

$16,141

Operating Income

$20,325

Net Effective Rent

$30,000

Profit (Cash Flow)

-$9,675

$6,850

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,600

Total

$6,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-141.23%

Payback Period Days

0