BNBCalc Short Term Rental Rental Arbitrage Analysis 6820 Tradewind Way, Lake Worth, FL 33462, USA

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$71,212

Profit (Cash Flow)

$4,954

Cash on Cash Return

40.0%

Annual Revenue

$71,212

AirDNA projects $291/night at 67% occupancy ($71,211).

BNB Calc projects a 67% occupancy rate, $291 rate per night.

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

Return Metrics

39.95% 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)	$4,954	$9,908	$14,862	$19,816	$24,770	$49,541	$148,623
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	$4,954	$9,908	$14,862	$19,816	$24,770	$49,541	$148,623

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

39.95%

Payback Period Days

914

Return on Investment

39.95%

6820 Tradewind Way Lake Worth, Florida, 33462-4048

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$71,212

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,954

Profit

Revenue

$71,212

Operating Expenses

$20,658

Operating Income

$50,554

Net Effective Rent

$45,600

Profit (Cash Flow)

$4,954

$12,400

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$3,900

Total

$12,400

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

39.95%

Payback Period Days

914