BNBCalc Short Term Rental Rental Arbitrage Analysis 8436 Gulf Blvd, Navarre, FL 32566, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$127,835

Profit (Cash Flow)

$77,617

Cash on Cash Return

718.7%

Annual Revenue

$127,835

AirDNA projects $377/night at 67% occupancy ($92,256).

BNB Calc projects a 70% occupancy rate, $500 rate per night.

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

Return Metrics

718.67% 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)	$77,616	$155,233	$232,850	$310,467	$388,083	$776,167	$2,328,503
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	$77,616	$155,233	$232,850	$310,467	$388,083	$776,167	$2,328,503

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

718.67%

Payback Period Days

Return on Investment

718.67%

8436 Gulf Blvd Navarre, Florida, 32566

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$127,835

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$77,617

Profit

Revenue

$127,835

Operating Expenses

$23,819

Operating Income

$104,017

Net Effective Rent

$26,400

Profit (Cash Flow)

$77,617

$10,800

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,300

Total

$10,800

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

718.67%

Payback Period Days