BNBCalc Short Term Rental Rental Arbitrage Analysis 17 S L St, Lake Worth, FL 33460, USA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$36,006

Profit (Cash Flow)

$125

Cash on Cash Return

2.1%

Annual Revenue

$36,006

AirDNA projects $159/night at 62% occupancy ($36,005).

BNB Calc projects a 62% occupancy rate, $159 rate per night.

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

Return Metrics

2.08% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$125	$250	$375	$500	$625	$1,250	$3,750
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	$125	$250	$375	$500	$625	$1,250	$3,750

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.08%

Payback Period Days

17530

Return on Investment

2.08%

17 S L St Lake Worth, Florida, 33460-3865

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$36,006

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$125

Profit

Revenue

$36,006

Operating Expenses

$16,081

Operating Income

$19,925

Net Effective Rent

$19,800

Profit (Cash Flow)

$125

$6,000

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,750

Total

$6,000

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

2.08%

Payback Period Days

17530