BNBCalc.com Rental Arbitrage Analysis Report of 187 Durango Road, Destin, FL 32541, USA

3 bed • 3.5 bath • 8 guests • $0

BNB

Calc

Return Metrics

288.8% 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

288.8%

Payback Period Days

126

Return on Investment

288.8%

Annual Revenue

$102,791

AirDNA projects $477/night at 59% occupancy ($102,790).

User selected values for this report: 59% occupancy rate, $477 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,064

Annual Expenses

$24,763

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,417

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$857

Management & Platform Fees

$257

Platform Fee (i.e. Airbnb)

$257

Property Manager Fee

$0

property-location

187 Durango Rd Destin, Florida, 32541-3074

3 bed • 3.5 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$102,791

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

288.8%

Payback Period Days

126