BNBCalc Short Term Rental Rental Arbitrage Analysis 411 Audubon Dr b, Melbourne, FL 32901, USA

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$31,499

Profit (Cash Flow)

-$3,796

Cash on Cash Return

-47.5%

Annual Revenue

$31,499

AirDNA projects $154/night at 56% occupancy ($31,498).

BNB Calc projects a 56.00000000000001% occupancy rate, $154 rate per night.

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

Return Metrics

-47.45% 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)	-$3,796	-$7,592	-$11,388	-$15,184	-$18,980	-$37,961	-$113,885
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	-$3,796	-$7,592	-$11,388	-$15,184	-$18,980	-$37,961	-$113,885

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-47.45%

Payback Period Days

Return on Investment

-47.45%

411 Audubon Dr Melbourne, Florida, 32901-1392

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Melbourne

Zoning

Laws

$31,499

Annual Revenue

Projected nightly rate is $154/night at 56% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,796

Profit

Revenue

$31,499

Operating Expenses

$15,495

Operating Income

$16,004

Net Effective Rent

$19,800

Profit (Cash Flow)

-$3,796

$8,000

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,750

Total

$8,000

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-47.45%

Payback Period Days