BNBCalc Short Term Rental Rental Arbitrage Analysis 65 Redbud Lane, Rosemary Beach, FL, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$116,732

Profit (Cash Flow)

$63,769

Cash on Cash Return

724.7%

Annual Revenue

$116,732

AirDNA projects $469/night at 69% occupancy ($118,196).

BNB Calc projects a 68% occupancy rate, $470 rate per night.

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

Return Metrics

724.72% 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)	$63,768	$127,537	$191,306	$255,075	$318,844	$637,688	$1,913,064
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	$63,768	$127,537	$191,306	$255,075	$318,844	$637,688	$1,913,064

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

724.72%

Payback Period Days

Return on Investment

724.72%

65 Redbud Lane Rosemary Beach, Florida, 32461

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Rosemary Beach

Guide

Zoning

Guide

Laws

$116,732

Annual Revenue

Projected nightly rate is $469/night at 69% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$63,769

Profit

Revenue

$116,732

Operating Expenses

$26,575

Operating Income

$90,157

Net Effective Rent

$26,388

Profit (Cash Flow)

$63,769

$8,799

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,299

Total

$8,799

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

724.72%

Payback Period Days