BNBCalc Short Term Rental Rental Arbitrage Analysis 630 NE 15th Pl, Boynton Beach, FL 33435, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$70,828

Profit (Cash Flow)

-$15,780

Cash on Cash Return

-111.9%

Annual Revenue

$70,828

AirDNA projects $303/night at 64% occupancy ($70,828).

BNB Calc projects a 64% occupancy rate, $303 rate per night.

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

Return Metrics

-111.91% 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)	-$15,779	-$31,559	-$47,338	-$63,118	-$78,897	-$157,795	-$473,386
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	-$15,779	-$31,559	-$47,338	-$63,118	-$78,897	-$157,795	-$473,386

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-111.91%

Payback Period Days

Return on Investment

-111.91%

630 NE 15th Pl Boynton Beach, Florida, 33435-2831

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Boynton Beach

Zoning

Laws

$70,828

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$15,780

Profit

Revenue

$70,828

Operating Expenses

$20,608

Operating Income

$50,220

Net Effective Rent

$66,000

Profit (Cash Flow)

-$15,780

$14,100

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$5,600

Total

$14,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-111.91%

Payback Period Days