BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 510 Tortuga Way, West Melbourne, FL 32904, USA

4 bed • 2.5 bath • 10 guests • $0

BNB

Calc

Report by:

clovers-raises0p@icloud.com

Annual Revenue

$67,804

Profit (Cash Flow)

$15,189

Cash on Cash Return

113.1%

Annual Revenue

$67,804

AirDNA projects $238/night at 78% occupancy ($67,803).

BNB Calc projects a 78% occupancy rate, $238 rate per night.

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


Return Metrics

113.14% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$15,189$30,378$45,568$60,757$75,946$151,893$455,681
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$15,189$30,378$45,568$60,757$75,946$151,893$455,681

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

113.14%

Payback Period Days

322

Return on Investment

113.14%

property-location

510 Tortuga Way West Melbourne, Florida, 32904-6842

4 bed • 2.5 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$67,804

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$15,189

Profit

Revenue

$67,804

Operating Expenses

$20,215

Operating Income

$47,589

Net Effective Rent

$32,400

Profit (Cash Flow)

$15,189

$13,425

Cash Investment

Renos & Furnishing

$10,625

Setup Costs

$2,800

Total

$13,425

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

113.14%

Payback Period Days

322