BNBCalc Short Term Rental Rental Arbitrage Analysis 22321 Southwest 88th Path, Cutler Bay, FL, USA

4 bed • 2.5 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$92,809

Profit (Cash Flow)

$33,343

Cash on Cash Return

242.9%

Annual Revenue

$92,809

AirDNA projects $363/night at 70% occupancy ($92,808).

BNB Calc projects a 70% occupancy rate, $363 rate per night.

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

Return Metrics

242.93% 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)	$33,343	$66,686	$100,030	$133,373	$166,716	$333,433	$1,000,301
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	$33,343	$66,686	$100,030	$133,373	$166,716	$333,433	$1,000,301

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

242.93%

Payback Period Days

150

Return on Investment

242.93%

22321 SW 88th Path Cutler Bay, Florida, 33190-1386

4 bed • 2.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$92,809

Annual Revenue

Projected nightly rate is $363/night at 70% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$33,343

Profit

Revenue

$92,809

Operating Expenses

$23,465

Operating Income

$69,343

Net Effective Rent

$36,000

Profit (Cash Flow)

$33,343

$13,725

Cash Investment

Renos & Furnishing

$10,625

Setup Costs

$3,100

Total

$13,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

242.93%

Payback Period Days

150