BNBCalc Short Term Rental Rental Arbitrage Analysis 719 Simeon Dr # 719 Satellite Beach FL 32937

3 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$87,717

Profit (Cash Flow)

$20,634

Cash on Cash Return

117.6%

Annual Revenue

$87,717

AirDNA projects $304/night at 79% occupancy ($87,716).

BNB Calc projects a 79% occupancy rate, $304 rate per night.

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

Return Metrics

117.63% 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)	$20,633	$41,267	$61,901	$82,535	$103,168	$206,337	$619,013
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	$20,633	$41,267	$61,901	$82,535	$103,168	$206,337	$619,013

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

117.63%

Payback Period Days

310

Return on Investment

117.63%

719 Simeon Dr # 719 Satellite Beach, FL, 32937

3 bed • 2.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,499

Zestimate

$87,717

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$20,634

Profit

Revenue

$87,717

Operating Expenses

$22,803

Operating Income

$64,914

Net Effective Rent

$44,280

Profit (Cash Flow)

$20,634

$17,540

Cash Investment

Renos & Furnishing

$13,750

Setup Costs

$3,790

Total

$17,540

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

117.63%

Payback Period Days

310

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

3,049 sqft

Year built:

2020

Size:

2,610 sqft

Type:

SFR

Parking:

Heating:

NONE

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Townhouse

Stories: 2

Lot size: 3,049 sqft

Building area: 2,610 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 26-37-26-37-00000.0-0250.00

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $287,740

County Est. Land Value: $95,000

Assessed Land Value: -

County Est. Structure Value: $249,870

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
06/24/20	$317,400	95%	Armando E Loli, Jimena C Campana

Ownership

Name: Loli Armando E

Owner Occupied: Yes

Owner Mailing Address: 719 Simeon Dr, Satellite Beach, Fl 32937

Years Owned: 36

Home Equity: $198,370

Mortgage Balance Remaining: $301,530

Financed amount: 95%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: N/A