BNBCalc.com Rental Arbitrage Analysis Report of 1501 S Flagler Dr apt 9d, West Palm Beach, FL 33401, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

18.6% cash on cash return is a great return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.6%

Payback Period Days

1963

Return on Investment

18.6%

Annual Revenue

$70,182

AirDNA projects $315/night at 61% occupancy ($70,181).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,760

Annual Expenses

$21,124

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,145

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$585

Management & Platform Fees

$175

Platform Fee (i.e. Airbnb)

$175

Property Manager Fee

1501 S Flagler Dr West Palm Beach, Florida, 33401

2 bed • 2 bath • 6 guests • $3,925

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$70,182

Profit (Cash Flow)

$1,958

Payback in 1963 days

Cash on Cash Return

18.6%

Annual Revenue

$70,182

AirDNA projects $315/night at 61% occupancy ($70,181).

Occupancy Rate

Avg Daily Rate

Return Metrics

18.6% cash on cash return is a great return over the next 1 year

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

18.6%

Payback Period Days

1963