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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

-141.23%

Payback Period Days

Return on Investment

-141.23%

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

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Palm Beach

Zoning

Laws

$36,466

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Cash on Cash Return

-141.23%

Payback Period Days