BNBCalc Short Term Rental Rental Arbitrage Analysis 3042 Bloomsbury Dr, Kissimmee, FL 34747, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$40,133

Profit (Cash Flow)

-$9,964

Cash on Cash Return

-87.5%

Annual Revenue

$40,133

AirDNA projects $164/night at 67% occupancy ($40,133).

BNB Calc projects a 67% occupancy rate, $164 rate per night.

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

Return Metrics

-87.48% 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)	-$9,964	-$19,928	-$29,892	-$39,857	-$49,821	-$99,642	-$298,928
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	-$9,964	-$19,928	-$29,892	-$39,857	-$49,821	-$99,642	-$298,928

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-87.48%

Payback Period Days

Return on Investment

-87.48%

3042 Bloomsbury Dr Kissimmee, Florida, 34747-1613

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Kissimmee

Zoning

Laws

$40,133

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$9,964

Profit

Revenue

$40,133

Operating Expenses

$16,617

Operating Income

$23,516

Net Effective Rent

$33,480

Profit (Cash Flow)

-$9,964

$11,390

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,890

Total

$11,390

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-87.48%

Payback Period Days