BNBCalc Short Term Rental Rental Arbitrage Analysis 5447 Whispering Pines Lane, Milton, FL, USA

5 bed • 3 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$61,178

Profit (Cash Flow)

$17,825

Cash on Cash Return

120.0%

Annual Revenue

$61,178

AirDNA projects $250/night at 67% occupancy ($61,178).

BNB Calc projects a 67% occupancy rate, $250 rate per night.

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

Return Metrics

120.03% 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)	$17,825	$35,650	$53,475	$71,300	$89,125	$178,251	$534,755
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	$17,825	$35,650	$53,475	$71,300	$89,125	$178,251	$534,755

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

120.03%

Payback Period Days

304

Return on Investment

120.03%

5447 Whispering Pines Lane Milton, Florida, 32570-7735

5 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$61,178

Annual Revenue

Projected nightly rate is $250/night at 67% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,825

Profit

Revenue

$61,178

Operating Expenses

$19,353

Operating Income

$41,825

Net Effective Rent

$24,000

Profit (Cash Flow)

$17,825

$14,850

Cash Investment

Renos & Furnishing

$12,750

Setup Costs

$2,100

Total

$14,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

120.03%

Payback Period Days

304