BNBCalc Short Term Rental Rental Arbitrage Analysis 2437 53rd St, Sarasota, FL 34234, USA

3 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$63,633

Profit (Cash Flow)

-$6,439

Cash on Cash Return

-50.3%

Annual Revenue

$63,633

AirDNA projects $281/night at 62% occupancy ($63,632).

BNB Calc projects a 62% occupancy rate, $281 rate per night.

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

Return Metrics

-50.3% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,439	-$12,878	-$19,318	-$25,757	-$32,197	-$64,394	-$193,183
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	-$6,439	-$12,878	-$19,318	-$25,757	-$32,197	-$64,394	-$193,183

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-50.3%

Payback Period Days

Return on Investment

-50.3%

2437 53rd St Sarasota, Florida, 34234-3221

3 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$63,633

Annual Revenue

Projected nightly rate is $281/night at 62% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$6,439

Profit

Revenue

$63,633

Operating Expenses

$19,672

Operating Income

$43,961

Net Effective Rent

$50,400

Profit (Cash Flow)

-$6,439

$12,800

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$4,300

Total

$12,800

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-50.3%

Payback Period Days