BNBCalc.com Rental Arbitrage Analysis Report of 1060 3rd Ave N, Naples, FL 34102, USA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Return Metrics

386.34% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

386.34%

Payback Period Days

94

Return on Investment

386.34%

Annual Revenue

$61,595

AirDNA projects $272/night at 62% occupancy ($61,594).

User selected values for this report: 62% occupancy rate, $272 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,617

Annual Expenses

$19,407

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,073

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$513

Management & Platform Fees

$154

Platform Fee (i.e. Airbnb)

$154

Property Manager Fee

$0

property-location

1060 3rd Ave N Naples, Florida, 34102

1 bed • 1 bath • 3 guests

Agent

Inquire about this property

Contact Agent

$61,595

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

386.34%

Payback Period Days

94