BNBCalc Short Term Rental Rental Arbitrage Analysis 8278 86th Ave N, Seminole, FL 33777, USA

5 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$99,734

Profit (Cash Flow)

$47,528

Cash on Cash Return

318.6%

Annual Revenue

$99,734

AirDNA projects $369/night at 74% occupancy ($99,733).

BNB Calc projects a 74% occupancy rate, $369 rate per night.

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

Return Metrics

318.55% 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)	$47,528	$95,056	$142,584	$190,112	$237,640	$475,281	$1,425,845
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	$47,528	$95,056	$142,584	$190,112	$237,640	$475,281	$1,425,845

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

318.55%

Payback Period Days

114

Return on Investment

318.55%

8278 86th Ave N Seminole, Florida, 33777

5 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$99,734

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$47,528

Profit

Revenue

$99,734

Operating Expenses

$24,365

Operating Income

$75,368

Net Effective Rent

$27,840

Profit (Cash Flow)

$47,528

$14,920

Cash Investment

Renos & Furnishing

$12,500

Setup Costs

$2,420

Total

$14,920

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

318.55%

Payback Period Days

114