BNBCalc Short Term Rental Rental Arbitrage Analysis 5005 SW 104th Loop, Ocala, FL 34476, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Report by:

saarishh@gmail.com

Annual Revenue

$53,786

Profit (Cash Flow)

$23,912

Cash on Cash Return

223.5%

Annual Revenue

$53,786

AirDNA projects $199/night at 74% occupancy ($53,785).

BNB Calc projects a 74% occupancy rate, $199 rate per night.

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

Return Metrics

223.47% 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)	$23,912	$47,824	$71,736	$95,649	$119,561	$239,122	$717,367
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	$23,912	$47,824	$71,736	$95,649	$119,561	$239,122	$717,367

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

223.47%

Payback Period Days

163

Return on Investment

223.47%

5005 SW 104th Loop Ocala, Florida, 34476-8993

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$53,786

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$23,912

Profit

Revenue

$53,786

Operating Expenses

$4,674

Operating Income

$49,112

Net Effective Rent

$25,200

Profit (Cash Flow)

$23,912

$10,700

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,200

Total

$10,700

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

223.47%

Payback Period Days

163