BNBCalc Short Term Rental Rental Arbitrage Analysis 3799 East County Highway 30A, Santa Rosa Beach, FL, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$51,412

Profit (Cash Flow)

$5,128

Cash on Cash Return

58.9%

Annual Revenue

$51,412

AirDNA projects $306/night at 46% occupancy ($51,411).

BNB Calc projects a 46% occupancy rate, $306 rate per night.

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

Return Metrics

58.94% 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)	$5,128	$10,256	$15,384	$20,512	$25,641	$51,282	$153,846
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	$5,128	$10,256	$15,384	$20,512	$25,641	$51,282	$153,846

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

58.94%

Payback Period Days

619

Return on Investment

58.94%

3799 E County Hwy 30A Santa Rosa Beach, Florida, 32459

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Santa Rosa Beach

Guide

Zoning

Guide

Laws

$51,412

Annual Revenue

AirDNA projects $306/night at 46% occupancy ($51,411.74).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,128

Profit

Revenue

$51,412

Operating Expenses

$18,084

Operating Income

$33,328

Net Effective Rent

$28,200

Profit (Cash Flow)

$5,128

$8,700

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$2,450

Total

$8,700

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

58.94%

Payback Period Days

619