BNBCalc.com Rental Arbitrage Analysis Report of 11900 Marquina Blvd, Fort Myers, FL, USA

3 bed • 2 bath • 6 guests • $3,300

BNB

Calc

Return Metrics

330.56% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

330.56%

Payback Period Days

110

Return on Investment

330.56%

Annual Revenue

$104,526

AirDNA projects $349/night at 82% occupancy ($104,525).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,132

Annual Expenses

$25,588

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,431

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$871

Management & Platform Fees

$261

Platform Fee (i.e. Airbnb)

$261

Property Manager Fee

$0

11900 Marquina Blvd Fort Myers, Florida, 33913

3 bed • 2 bath • 6 guests • $3,300

Annual Revenue

$104,526

Profit (Cash Flow)

$39,337

Payback in 110 days

Cash on Cash Return

330.6%

Annual Revenue

$104,526

AirDNA projects $349/night at 82% occupancy ($104,526)

Occupancy Rate

Avg Daily Rate

Return Metrics

330.56% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

330.56%

Payback Period Days

110