BNBCalc Short Term Rental Rental Arbitrage Analysis 308 Miracle Strip Pkwy SW Unit 1B Fort Walton Beach FL 32548

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Report by:

stevetx504@gmail.com

Annual Revenue

$50,108

Profit (Cash Flow)

$13,654

Cash on Cash Return

165.6%

Annual Revenue

$50,108

AirDNA projects $269/night at 51% occupancy ($50,107).

BNB Calc projects a 51% occupancy rate, $269 rate per night.

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

Return Metrics

165.6% 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)	$13,653	$27,307	$40,961	$54,615	$68,269	$136,538	$409,614
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	$13,653	$27,307	$40,961	$54,615	$68,269	$136,538	$409,614

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

165.6%

Payback Period Days

220

Return on Investment

165.6%

308 Miracle Strip Pkwy Sw Unit 1b Unit 1B Fort Walton Beach, FL, 32548

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,650

Zestimate

$50,108

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,654

Profit

Revenue

$50,108

Operating Expenses

$13,714

Operating Income

$36,394

Net Effective Rent

$22,740

Profit (Cash Flow)

$13,654

$8,245

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,995

Total

$8,245

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

165.6%

Payback Period Days

220

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -