BNBCalc.com Rental Arbitrage Analysis Report of 760 Wynfield Cir, St. Augustine, FL 32092, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

141.75% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

141.75%

Payback Period Days

257

Return on Investment

141.75%

Annual Revenue

$62,588

AirDNA projects $252/night at 68% occupancy ($62,588).

User selected values for this report: 68% occupancy rate, $252 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,628

Annual Expenses

$19,536

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,082

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$522

Management & Platform Fees

$156

Platform Fee (i.e. Airbnb)

$156

Property Manager Fee

$0

property-location

760 Wynfield Cir St. Augustine, Florida, 32092-0405

3 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$62,588

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

141.75%

Payback Period Days

257