BNBCalc Short Term Rental Rental Arbitrage Analysis 69 Bahama Avenue, Key Largo, FL, USA

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$235,495

Profit (Cash Flow)

$115,480

Cash on Cash Return

665.6%

Annual Revenue

$235,495

AirDNA projects $796/night at 81% occupancy ($235,494).

BNB Calc projects a 81% occupancy rate, $796 rate per night.

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

Return Metrics

665.59% 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)	$115,480	$230,960	$346,441	$461,921	$577,402	$1,154,804	$3,464,412
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	$115,480	$230,960	$346,441	$461,921	$577,402	$1,154,804	$3,464,412

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

665.59%

Payback Period Days

Return on Investment

665.59%

69 Bahama Ave Key Largo, Florida, 33037-4306

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$6,128

Zestimate

$235,495

Annual Revenue

Projected nightly rate is $796/night at 81% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$115,480

Profit

Revenue

$235,495

Operating Expenses

$42,014

Operating Income

$193,480

Net Effective Rent

$78,000

Profit (Cash Flow)

$115,480

$17,350

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$6,600

Total

$17,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

665.59%

Payback Period Days

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

6,600 sqft

Year built:

2000

Size:

2,130 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 1

Lot size: 6,600 sqft

Building area: 2,130 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 00452000-000000

Flood Zone: Yes, Zone

Tax Info

Year Assessed: 2022

Assessed Value: $712,101

County Est. Land Value: $269,346

Assessed Land Value: $269,346

County Est. Structure Value: $442,755

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
06/18/21	$775,000	0%	Todd Moore
07/16/14	$379,900	98%	Esquivia,Luis A & Gina M
12/05/13	$100	0%	Keys Island Properties Llc
12/05/13	$100	0%	Keys Island Proporties Llc
Invalid Date	$152,000	90%	Alexander Monteagudo, Iramy Monteagudo
Invalid Date	$37,000	100%	Sergio Sotolongo
Invalid Date	$0	0%	Marta Valdes, Rigoberto Valdes

Ownership

Name: Todd Moore

Owner Occupied: No

Owner Mailing Address: 109 Mockingbird Rd, Tavernier, Fl 33070

Years Owned: 25

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: 0%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: N/A