BNBCalc Short Term Rental Rental Arbitrage Analysis 475 Sedgewood Cir, Melbourne, FL 32904, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$48,092

Profit (Cash Flow)

$5,240

Cash on Cash Return

41.3%

Annual Revenue

$48,092

AirDNA projects $209/night at 63% occupancy ($48,091).

BNB Calc projects a 63% occupancy rate, $209 rate per night.

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

Return Metrics

41.25% 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)	$5,239	$10,479	$15,719	$20,959	$26,198	$52,397	$157,192
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	$5,239	$10,479	$15,719	$20,959	$26,198	$52,397	$157,192

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

41.25%

Payback Period Days

885

Return on Investment

41.25%

475 Sedgewood Cir Melbourne, Florida, 32904-8042

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Melbourne

Zoning

Laws

$48,092

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,240

Profit

Revenue

$48,092

Operating Expenses

$17,652

Operating Income

$30,440

Net Effective Rent

$25,200

Profit (Cash Flow)

$5,240

$12,700

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$2,200

Total

$12,700

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

41.25%

Payback Period Days

885