BNBCalc Short Term Rental Rental Arbitrage Analysis 3745 Lake Drive, North Myrtle Beach, SC, USA

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Report by:

dillonhoyle@att.net

Annual Revenue

$89,938

Profit (Cash Flow)

$38,646

Cash on Cash Return

298.4%

Annual Revenue

$89,938

AirDNA projects $324/night at 76% occupancy ($89,937).

BNB Calc projects a 76% occupancy rate, $324 rate per night.

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

Return Metrics

298.42% 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)	$38,645	$77,291	$115,937	$154,583	$193,228	$386,457	$1,159,373
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	$38,645	$77,291	$115,937	$154,583	$193,228	$386,457	$1,159,373

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

298.42%

Payback Period Days

122

Return on Investment

298.42%

3745 Lake Shore Dr Orlando, Florida, 32803-1124

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

$89,938

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$38,646

Profit

Revenue

$89,938

Operating Expenses

$23,092

Operating Income

$66,846

Net Effective Rent

$28,200

Profit (Cash Flow)

$38,646

$12,950

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$2,450

Total

$12,950

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

298.42%

Payback Period Days

122