BNBCalc Short Term Rental Rental Arbitrage Analysis 842 Park Pl, West Palm Beach, FL 33401, USA

3 bed • 2 bath • 7 guests • $0

BNB

Calc

Annual Revenue

$94,671

Profit (Cash Flow)

$10,964

Cash on Cash Return

80.6%

Annual Revenue

$94,671

AirDNA projects $405/night at 64% occupancy ($94,671).

BNB Calc projects a 64% occupancy rate, $405 rate per night.

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

Return Metrics

80.61% 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)	$10,963	$21,927	$32,891	$43,855	$54,819	$109,639	$328,919
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	$10,963	$21,927	$32,891	$43,855	$54,819	$109,639	$328,919

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

80.61%

Payback Period Days

453

Return on Investment

80.61%

842 Park Pl West Palm Beach, Florida, 33401-7236

3 bed • 2 bath • 7 guests

Monthly Rent

Inquire about this property

Contact Agent

West Palm Beach

Zoning

Laws

$94,671

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,964

Profit

Revenue

$94,671

Operating Expenses

$23,707

Operating Income

$70,964

Net Effective Rent

$60,000

Profit (Cash Flow)

$10,964

$13,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$5,100

Total

$13,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

80.61%

Payback Period Days

453