BNBCalc Short Term Rental Rental Arbitrage Analysis 841 Boca Vista Ct, Loughman, FL 33896, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$86,490

Profit (Cash Flow)

$36,246

Cash on Cash Return

332.5%

Annual Revenue

$86,490

AirDNA projects $181/night at 74% occupancy ($48,920).

BNB Calc projects a 74% occupancy rate, $320 rate per night.

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

Return Metrics

332.53% 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)	$36,246	$72,492	$108,738	$144,984	$181,230	$362,461	$1,087,383
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	$36,246	$72,492	$108,738	$144,984	$181,230	$362,461	$1,087,383

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

332.53%

Payback Period Days

109

Return on Investment

332.53%

841 Boca Vista Ct Loughman, Florida, 33896

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$86,490

Annual Revenue

AirDNA projects $181/night at 74% occupancy ($48,920.78).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$36,246

Profit

Revenue

$86,490

Operating Expenses

$22,644

Operating Income

$63,846

Net Effective Rent

$27,600

Profit (Cash Flow)

$36,246

$10,900

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,400

Total

$10,900

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

332.53%

Payback Period Days

109