BNBCalc Short Term Rental Rental Arbitrage Analysis 3813 SE 11th Pl #1214, Cape Coral, FL 33904, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$44,560

Profit (Cash Flow)

$5,767

Cash on Cash Return

303.5%

Annual Revenue

$44,560

Revenue data could not be found for this address

BNB Calc projects a 61% occupancy rate, $200 rate per night.

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

Return Metrics

303.52% 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)	$5,766	$11,533	$17,300	$23,067	$28,834	$57,669	$173,009
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	$5,766	$11,533	$17,300	$23,067	$28,834	$57,669	$173,009

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

303.52%

Payback Period Days

120

Return on Investment

303.52%

3813 SE 11th Pl Cape Coral, Florida, 33904

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Cape Coral

Guide

Zoning

Market

Guide

Laws

Market Data

$44,560

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,767

Profit

Revenue

$44,560

Operating Expenses

$17,193

Operating Income

$27,367

Net Effective Rent

$21,600

Profit (Cash Flow)

$5,767

$1,900

Cash Investment

Renos & Furnishing

Setup Costs

$1,900

Total

$1,900

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

303.52%

Payback Period Days

120