BNBCalc Short Term Rental Rental Arbitrage Analysis 2880 N 24th Ave

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$39,476

Profit (Cash Flow)

-$2,856

Cash on Cash Return

-33.2%

Annual Revenue

$39,476

AirDNA projects $218/night at 46% occupancy ($36,626). Airbtics projects $193/night at 56% occupancy ($39,475). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 56% occupancy rate, $193 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,787	$38,765	$45,172	$51,410
Occupancy	49%	57%	63%	71%
Nightly Rate	$179	$197	$223	$230

Seasonality (Profit by Month)

Return Metrics

-33.21% 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)	-$2,856	-$5,712	-$8,568	-$11,425	-$14,281	-$28,562	-$85,687
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	-$2,856	-$5,712	-$8,568	-$11,425	-$14,281	-$28,562	-$85,687

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-33.21%

Payback Period Days

Return on Investment

-33.21%

2880 N 24th Ave Milton, Florida, 32583-5936

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,956

Zestimate

$39,476

Annual Revenue

BNBCalc predicts this property will get $193 per night with 56% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

-$2,856

Profit

Revenue

$39,476

Operating Expenses

$17,132

Operating Income

$22,344

Net Effective Rent

$25,200

Profit (Cash Flow)

-$2,856

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-33.21%

Payback Period Days