BNBCalc Short Term Rental Rental Arbitrage Analysis 719 Palm St, West Palm Beach, FL 33401, USA

3 bed • 3 bath • 8 guests • $0

BNB

Calc

Report by:

Jeremy Werden

Co-Founder at BNBCalc

7035070706

hello@bnbcalc.com

bnbcalc.com

Annual Revenue

$103,086

Profit (Cash Flow)

-$5,715

Cash on Cash Return

-36.1%

Annual Revenue

$103,086

AirDNA projects $448/night at 63% occupancy ($103,086).

BNB Calc projects a 63% occupancy rate, $448 rate per night.

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

Return Metrics

-36.05% 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)	-$5,714	-$11,429	-$17,144	-$22,859	-$28,573	-$57,147	-$171,443
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	-$5,714	-$11,429	-$17,144	-$22,859	-$28,573	-$57,147	-$171,443

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-36.05%

Payback Period Days

Return on Investment

-36.05%

719 Palm St West Palm Beach, Florida, 33401-7009

3 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

West Palm Beach

Zoning

Laws

$103,086

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$5,715

Profit

Revenue

$103,086

Operating Expenses

$24,801

Operating Income

$78,285

Net Effective Rent

$84,000

Profit (Cash Flow)

-$5,715

$15,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$7,100

Total

$15,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-36.05%

Payback Period Days