BNBCalc Short Term Rental Rental Arbitrage Analysis 1540 Seabay Rd, Weston, FL 33326, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$71,223

Profit (Cash Flow)

-$3,436

Cash on Cash Return

-26.2%

Annual Revenue

$71,223

AirDNA projects $300/night at 65% occupancy ($71,222).

BNB Calc projects a 65% occupancy rate, $300 rate per night.

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

Return Metrics

-26.23% 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)	-$3,436	-$6,872	-$10,309	-$13,745	-$17,181	-$34,363	-$103,090
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	-$3,436	-$6,872	-$10,309	-$13,745	-$17,181	-$34,363	-$103,090

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-26.23%

Payback Period Days

Return on Investment

-26.23%

1540 Seabay Rd Weston, Florida, 33326-3330

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Weston

Zoning

Laws

$71,223

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,436

Profit

Revenue

$71,223

Operating Expenses

$20,659

Operating Income

$50,564

Net Effective Rent

$54,000

Profit (Cash Flow)

-$3,436

$13,100

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$4,600

Total

$13,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-26.23%

Payback Period Days