BNBCalc Short Term Rental Rental Arbitrage Analysis 826 Gordon Ave, Pensacola, FL 32507, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$49,308

Profit (Cash Flow)

$13,018

Cash on Cash Return

621.4%

Annual Revenue

$49,308

AirDNA projects $136/night at 54% occupancy ($26,823).

BNB Calc projects a 54% occupancy rate, $250 rate per night.

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

Return Metrics

621.37% 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)	$13,017	$26,035	$39,053	$52,071	$65,089	$130,179	$390,537
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	$13,017	$26,035	$39,053	$52,071	$65,089	$130,179	$390,537

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

621.37%

Payback Period Days

Return on Investment

621.37%

826 Gordon Ave Pensacola, Florida, 32507-1832

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$49,308

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,018

Profit

Revenue

$49,308

Operating Expenses

$12,350

Operating Income

$36,958

Net Effective Rent

$23,940

Profit (Cash Flow)

$13,018

$2,095

Cash Investment

Renos & Furnishing

Setup Costs

$2,095

Total

$2,095

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

621.37%

Payback Period Days