BNBCalc.com Rental Arbitrage Analysis Report of 480 Red Sail Way, Satellite Beach, FL 32937, USA

4 bed • 3 bath • 7 guests • $0

BNB

Calc

Return Metrics

51.81% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

51.81%

Payback Period Days

704

Return on Investment

51.81%

Annual Revenue

$65,609

AirDNA projects $253/night at 71% occupancy ($65,608).

User selected values for this report: 71% occupancy rate, $253 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,661

Annual Expenses

$19,929

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,107

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$547

Management & Platform Fees

$164

Platform Fee (i.e. Airbnb)

$164

Property Manager Fee

$0

property-location

480 Red Sail Way Satellite Beach, Florida, 32937-3733

4 bed • 3 bath • 7 guests

Agent

Inquire about this property

Contact Agent

$65,609

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

51.81%

Payback Period Days

704