BNBCalc Short Term Rental Rental Arbitrage Analysis 840 Marina Del Ray Ln, West Palm Beach, FL 33401, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$46,547

Profit (Cash Flow)

$1,556

Cash on Cash Return

17.5%

Annual Revenue

$46,547

AirDNA projects $177/night at 72% occupancy ($46,546).

BNB Calc projects a 72% occupancy rate, $177 rate per night.

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

Return Metrics

17.48% cash on cash return is a great return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,555	$3,111	$4,666	$6,222	$7,778	$15,556	$46,668
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	$1,555	$3,111	$4,666	$6,222	$7,778	$15,556	$46,668

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.48%

Payback Period Days

2088

Return on Investment

17.48%

840 Marina Del Ray Ln West Palm Beach, Florida, 33401-8461

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

West Palm Beach

Zoning

Laws

$46,547

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,556

Profit

Revenue

$46,547

Operating Expenses

$17,451

Operating Income

$29,096

Net Effective Rent

$27,540

Profit (Cash Flow)

$1,556

$8,895

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,395

Total

$8,895

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

17.48%

Payback Period Days

2088