BNBCalc.com Rental Arbitrage Analysis Report of 6572 Chasewood Dr e, Jupiter, FL 33458, USA

2 bed • 2 bath • 5 guests • $2,200

BNB

Calc

Return Metrics

-26.88% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-26.88%

Payback Period Days

0

Return on Investment

-26.88%

Annual Revenue

$41,419

AirDNA projects $210/night at 54% occupancy ($41,418).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,449

Annual Expenses

$17,384

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$905

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$345

Management & Platform Fees

$104

Platform Fee (i.e. Airbnb)

$104

Property Manager Fee

$0

6572 Chasewood Dr Jupiter, Florida, 33458-5835

2 bed • 2 bath • 5 guests • $2,200

Annual Revenue

$41,419

Profit (Cash Flow)

-$2,366

No payback period

Cash on Cash Return

-26.9%

Annual Revenue

$41,419

AirDNA projects $210/night at 54% occupancy ($41,419)

Occupancy Rate

Avg Daily Rate

Return Metrics

-26.88% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-26.88%

Payback Period Days

0