BNBCalc Short Term Rental Rental Arbitrage Analysis 376 Greeley Loop, Davenport, FL 33897, USA

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$43,928

Profit (Cash Flow)

-$10,383

Cash on Cash Return

-72.4%

Annual Revenue

$43,928

AirDNA projects $211/night at 57% occupancy ($43,927).

BNB Calc projects a 56.99999999999999% occupancy rate, $211 rate per night.

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

Return Metrics

-72.35% 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)	-$10,382	-$20,765	-$31,148	-$41,530	-$51,913	-$103,827	-$311,481
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	-$10,382	-$20,765	-$31,148	-$41,530	-$51,913	-$103,827	-$311,481

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-72.35%

Payback Period Days

Return on Investment

-72.35%

376 Greeley Loop Davenport, Florida, 33897-5653

4 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Davenport

Zoning

Laws

$43,928

Annual Revenue

AirDNA projects $211/night at 57% occupancy ($43,927.89).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$10,383

Profit

Revenue

$43,928

Operating Expenses

$12,311

Operating Income

$31,617

Net Effective Rent

$42,000

Profit (Cash Flow)

-$10,383

$14,350

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$3,600

Total

$14,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-72.35%

Payback Period Days