BNBCalc Short Term Rental Rental Arbitrage Analysis 729 Missouri Road, Venice, FL, USA

3 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$55,550

Profit (Cash Flow)

-$10,952

Cash on Cash Return

-87.0%

Annual Revenue

$55,550

AirDNA projects $227/night at 67% occupancy ($55,549).

BNB Calc projects a 67% occupancy rate, $227 rate per night.

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

Return Metrics

-86.98% 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)	-$10,951	-$21,903	-$32,854	-$43,806	-$54,757	-$109,515	-$328,546
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	-$10,951	-$21,903	-$32,854	-$43,806	-$54,757	-$109,515	-$328,546

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-86.98%

Payback Period Days

Return on Investment

-86.98%

729 Missouri Rd Venice, Florida, 34293-6447

3 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$55,550

Annual Revenue

Projected nightly rate is $227/night at 67% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$10,952

Profit

Revenue

$55,550

Operating Expenses

$18,621

Operating Income

$36,928

Net Effective Rent

$47,880

Profit (Cash Flow)

-$10,952

$12,590

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$4,090

Total

$12,590

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-86.98%

Payback Period Days