BNBCalc.com Rental Arbitrage Analysis Report of 158 Lucina Dr, Hypoluxo, FL 33462, USA

4 bed • 3 bath • 10 guests • $0

BNB

Calc

Return Metrics

51.26% 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

51.26%

Payback Period Days

712

Return on Investment

51.26%

Annual Revenue

$89,971

AirDNA projects $357/night at 69% occupancy ($89,970).

User selected values for this report: 69% occupancy rate, $357 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,925

Annual Expenses

$23,096

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,310

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$750

Management & Platform Fees

$225

Platform Fee (i.e. Airbnb)

$225

Property Manager Fee

$0

property-location

158 Lucina Dr Hypoluxo, Florida, 33462-6018

4 bed • 3 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$89,971

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

51.26%

Payback Period Days

712