BNBCalc Short Term Rental Rental Arbitrage Analysis 773 Island Way, Clearwater, FL 33767, USA

4 bed • 3 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$148,289

Profit (Cash Flow)

-$52,789

Cash on Cash Return

-210.7%

Annual Revenue

$148,289

AirDNA projects $580/night at 70% occupancy ($148,289).

BNB Calc projects a 70% occupancy rate, $580 rate per night.

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

Return Metrics

-210.73% 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)	-$52,788	-$105,577	-$158,365	-$211,154	-$263,942	-$527,885	-$1,583,655
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	-$52,788	-$105,577	-$158,365	-$211,154	-$263,942	-$527,885	-$1,583,655

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-210.73%

Payback Period Days

Return on Investment

-210.73%

773 Island Way Clearwater, Florida, 33767-1816

4 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Clearwater

Zoning

Laws

$148,289

Annual Revenue

Projected nightly rate is $580/night at 70% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$52,789

Profit

Revenue

$148,289

Operating Expenses

$30,678

Operating Income

$117,611

Net Effective Rent

$170,400

Profit (Cash Flow)

-$52,789

$25,050

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$14,300

Total

$25,050

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-210.73%

Payback Period Days