BNBCalc Short Term Rental Rental Arbitrage Analysis 123 Pomar St, St. Augustine, FL 32084, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$55,382

Profit (Cash Flow)

$3,182

Cash on Cash Return

34.8%

Annual Revenue

$55,382

AirDNA projects $257/night at 59% occupancy ($55,381).

BNB Calc projects a 59% occupancy rate, $257 rate per night.

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

Return Metrics

34.77% 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)	$3,182	$6,364	$9,546	$12,729	$15,911	$31,822	$95,468
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	$3,182	$6,364	$9,546	$12,729	$15,911	$31,822	$95,468

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

34.77%

Payback Period Days

1050

Return on Investment

34.77%

123 Pomar St St. Augustine, Florida, 32084

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$55,382

Annual Revenue

Projected nightly rate is $257/night at 59% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$3,182

Profit

Revenue

$55,382

Operating Expenses

$18,600

Operating Income

$36,782

Net Effective Rent

$33,600

Profit (Cash Flow)

$3,182

$9,150

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$2,900

Total

$9,150

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

34.77%

Payback Period Days

1050