BNBCalc.com Rental Arbitrage Analysis Report of 4561 Yellowgold Rd E unit 102, Kissimmee, FL 34746, USA

4 bed • 3 bath • 10 guests • $0

BNB

Calc

Return Metrics

9.44% cash on cash return is a solid return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.44%

Payback Period Days

3865

Return on Investment

9.44%

Annual Revenue

$45,561

AirDNA projects $198/night at 63% occupancy ($45,560).

User selected values for this report: 63% occupancy rate, $198 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,444

Annual Expenses

$17,323

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$940

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$380

Management & Platform Fees

$114

Platform Fee (i.e. Airbnb)

$114

Property Manager Fee

$0

property-location

4561 Yellowgold Rd E Kissimmee, Florida, 34746-5769

4 bed • 3 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$45,561

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

9.44%

Payback Period Days

3865