BNBCalc Short Term Rental Rental Arbitrage Analysis 3100 Domain Cir, Kissimmee, FL 34747, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$51,660

Profit (Cash Flow)

$13,744

Cash on Cash Return

339.4%

Annual Revenue

$51,660

AirDNA projects $208/night at 68% occupancy ($51,660).

BNB Calc projects a 68% occupancy rate, $208 rate per night.

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

Return Metrics

339.36% 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)	$13,744	$27,488	$41,232	$54,977	$68,721	$137,442	$412,328
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	$13,744	$27,488	$41,232	$54,977	$68,721	$137,442	$412,328

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

339.36%

Payback Period Days

107

Return on Investment

339.36%

3100 Domain Cir Kissimmee, Florida, 34747

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Kissimmee

Zoning

Laws

$51,660

Annual Revenue

Projected nightly rate is $208/night at 68% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,744

Profit

Revenue

$51,660

Operating Expenses

$18,116

Operating Income

$33,544

Net Effective Rent

$19,800

Profit (Cash Flow)

$13,744

$4,050

Cash Investment

Renos & Furnishing

$2,300

Setup Costs

$1,750

Total

$4,050

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

339.36%

Payback Period Days

107