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 4117 SW 20th Ave, Gainesville, FL 32607, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$46,152

Profit (Cash Flow)

$18,012

Cash on Cash Return

343.4%

Annual Revenue

$46,152

AirDNA projects $162/night at 78% occupancy ($46,152).

BNB Calc projects a 78% occupancy rate, $162 rate per night.

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


Return Metrics

343.42% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$18,012$36,024$54,037$72,049$90,062$180,124$540,373
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$18,012$36,024$54,037$72,049$90,062$180,124$540,373

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

343.42%

Payback Period Days

106

Return on Investment

343.42%

property-location

4117 SW 20th Ave Gainesville, Florida, 32607-4222

1 bed • 1 bath • 2 guests

Agent

Inquire about this property

Contact Agent

Gainesville

Zoning


Laws

$46,152

Annual Revenue


AirDNA projects $162/night at 78% occupancy ($46,152.23).

Top 101% of comparables

Top 101% of comparables


$18,012

Profit

Revenue

$46,152

Operating Expenses

$17,400

Operating Income

$28,752

Net Effective Rent

$10,740

Profit (Cash Flow)

$18,012

$5,245

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$995

Total

$5,245

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

343.42%

Payback Period Days

106