BNBCalc Short Term Rental Rental Arbitrage Analysis 508 Fairfield Ave, DeLand, FL 32720, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$33,398

Profit (Cash Flow)

-$1,544

Cash on Cash Return

-22.2%

Annual Revenue

$33,398

AirDNA projects $127/night at 72% occupancy ($33,397).

BNB Calc projects a 72% occupancy rate, $127 rate per night.

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

Return Metrics

-22.21% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,543	-$3,087	-$4,631	-$6,175	-$7,719	-$15,438	-$46,314
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	-$1,543	-$3,087	-$4,631	-$6,175	-$7,719	-$15,438	-$46,314

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-22.21%

Payback Period Days

Return on Investment

-22.21%

508 Fairfield Ave DeLand, Florida, 32720-3517

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$33,398

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,544

Profit

Revenue

$33,398

Operating Expenses

$15,742

Operating Income

$17,656

Net Effective Rent

$19,200

Profit (Cash Flow)

-$1,544

$6,950

Cash Investment

Renos & Furnishing

$5,250

Setup Costs

$1,700

Total

$6,950

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-22.21%

Payback Period Days