BNBCalc Short Term Rental Rental Arbitrage Analysis 215 N Federal Hwy, Lake Worth, FL 33460, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$47,719

Profit (Cash Flow)

$4,916

Cash on Cash Return

58.2%

Annual Revenue

$47,719

AirDNA projects $195/night at 67% occupancy ($47,719).

BNB Calc projects a 67% occupancy rate, $195 rate per night.

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

Return Metrics

58.17% 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)	$4,915	$9,831	$14,746	$19,662	$24,578	$49,156	$147,469
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	$4,915	$9,831	$14,746	$19,662	$24,578	$49,156	$147,469

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

58.17%

Payback Period Days

627

Return on Investment

58.17%

215 N Federal Hwy Lake Worth, Florida, 33460-3468

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$47,719

Annual Revenue

AirDNA projects $195/night at 67% occupancy ($47,719.12).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,916

Profit

Revenue

$47,719

Operating Expenses

$17,603

Operating Income

$30,116

Net Effective Rent

$25,200

Profit (Cash Flow)

$4,916

$8,450

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$2,200

Total

$8,450

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

58.17%

Payback Period Days

627