BNBCalc Short Term Rental Rental Arbitrage Analysis 1716 Mercer Ave, West Palm Beach, FL 33401, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Report by:

jessicamossop1@gmail.com

Annual Revenue

$85,599

Profit (Cash Flow)

$16,271

Cash on Cash Return

130.2%

Annual Revenue

$85,599

AirDNA projects $378/night at 62% occupancy ($85,598).

BNB Calc projects a 62% occupancy rate, $378 rate per night.

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

Return Metrics

130.16% 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)	$16,270	$32,541	$48,812	$65,083	$81,353	$162,707	$488,123
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	$16,270	$32,541	$48,812	$65,083	$81,353	$162,707	$488,123

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

130.16%

Payback Period Days

280

Return on Investment

130.16%

1716 Mercer Ave West Palm Beach, Florida, 33401-6812

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

West Palm Beach

Zoning

Laws

$85,599

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,271

Profit

Revenue

$85,599

Operating Expenses

$22,528

Operating Income

$63,071

Net Effective Rent

$46,800

Profit (Cash Flow)

$16,271

$12,500

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$4,000

Total

$12,500

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

130.16%

Payback Period Days

280