BNBCalc Short Term Rental Rental Arbitrage Analysis North Ct, Florida 32903, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$31,820

Profit (Cash Flow)

-$2,917

Cash on Cash Return

-49.0%

Annual Revenue

$31,820

AirDNA projects $132/night at 66% occupancy ($31,820).

BNB Calc projects a 66% occupancy rate, $132 rate per night.

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

Return Metrics

-49.01% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,916	-$5,833	-$8,749	-$11,666	-$14,582	-$29,165	-$87,496
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	-$2,916	-$5,833	-$8,749	-$11,666	-$14,582	-$29,165	-$87,496

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-49.01%

Payback Period Days

Return on Investment

-49.01%

North Ct Florida, 32903

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$31,820

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$2,917

Profit

Revenue

$31,820

Operating Expenses

$15,537

Operating Income

$16,283

Net Effective Rent

$19,200

Profit (Cash Flow)

-$2,917

$5,950

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,700

Total

$5,950

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-49.01%

Payback Period Days