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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

113.14%

Payback Period Days

322

Return on Investment

113.14%

510 Tortuga Way West Melbourne, Florida, 32904-6842

4 bed • 2.5 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$67,804

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Cash on Cash Return

113.14%

Payback Period Days

322