BNBCalc Short Term Rental Rental Arbitrage Analysis 3647 S Atlantic Ave, Daytona Beach Shores, FL 32118, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$57,058

Profit (Cash Flow)

-$9,759

Cash on Cash Return

-92.1%

Annual Revenue

$57,058

AirDNA projects $214/night at 73% occupancy ($57,058).

BNB Calc projects a 73% occupancy rate, $214 rate per night.

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

Return Metrics

-92.06% 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)	-$9,759	-$19,518	-$29,277	-$39,036	-$48,795	-$97,591	-$292,775
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	-$9,759	-$19,518	-$29,277	-$39,036	-$48,795	-$97,591	-$292,775

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-92.06%

Payback Period Days

Return on Investment

-92.06%

3647 S Atlantic Ave Daytona Beach Shores, Florida, 32118-7601

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$57,058

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$9,759

Profit

Revenue

$57,058

Operating Expenses

$18,818

Operating Income

$38,241

Net Effective Rent

$48,000

Profit (Cash Flow)

-$9,759

$10,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$4,100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-92.06%

Payback Period Days