BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-92.06%

Payback Period Days

0

Return on Investment

-92.06%

property-location

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

2 bed • 2 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$57,058

Annual Revenue

Top 101% of comparables

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

0%

Cash on Cash Return

-92.06%

Payback Period Days

0