BNBCalc Short Term Rental Rental Arbitrage Analysis 4960 NW 2nd Ct, Boca Raton, FL 33431, USA

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$82,143

Profit (Cash Flow)

$6,065

Cash on Cash Return

46.3%

Annual Revenue

$82,143

AirDNA projects $346/night at 65% occupancy ($82,143).

BNB Calc projects a 65% occupancy rate, $346 rate per night.

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

Return Metrics

46.29% 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)	$6,064	$12,129	$18,194	$24,258	$30,323	$60,647	$181,942
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	$6,064	$12,129	$18,194	$24,258	$30,323	$60,647	$181,942

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

46.29%

Payback Period Days

788

Return on Investment

46.29%

4960 NW 2nd Ct Boca Raton, Florida, 33431-4737

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Boca Raton

Zoning

Laws

$82,143

Annual Revenue

Projected nightly rate is $346/night at 65% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,065

Profit

Revenue

$82,143

Operating Expenses

$22,079

Operating Income

$60,065

Net Effective Rent

$54,000

Profit (Cash Flow)

$6,065

$13,100

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$4,600

Total

$13,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

46.29%

Payback Period Days

788