BNBCalc Short Term Rental Rental Arbitrage Analysis 8819 92nd St, Seminole, FL 33777, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$58,877

Profit (Cash Flow)

$17,623

Cash on Cash Return

214.9%

Annual Revenue

$58,877

AirDNA projects $260/night at 62% occupancy ($58,877).

BNB Calc projects a 62% occupancy rate, $260 rate per night.

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

Return Metrics

214.91% 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)	$17,623	$35,246	$52,869	$70,493	$88,116	$176,232	$528,698
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	$17,623	$35,246	$52,869	$70,493	$88,116	$176,232	$528,698

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

214.91%

Payback Period Days

169

Return on Investment

214.91%

8819 92nd St Seminole, Florida, 33777-2626

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$58,877

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,623

Profit

Revenue

$58,877

Operating Expenses

$19,054

Operating Income

$39,823

Net Effective Rent

$22,200

Profit (Cash Flow)

$17,623

$8,200

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,950

Total

$8,200

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

214.91%

Payback Period Days

169