BNBCalc Short Term Rental Rental Arbitrage Analysis 9015 Egret Cove Cir, Riverview, FL 33578, USA

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$51,635

Profit (Cash Flow)

$1,122

Cash on Cash Return

8.3%

Annual Revenue

$51,635

AirDNA projects $211/night at 67% occupancy ($51,634).

BNB Calc projects a 67% occupancy rate, $211 rate per night.

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

Return Metrics

8.28% cash on cash return is a solid return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,122	$2,244	$3,366	$4,488	$5,610	$11,220	$33,661
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	$1,122	$2,244	$3,366	$4,488	$5,610	$11,220	$33,661

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.28%

Payback Period Days

4410

Return on Investment

8.28%

9015 Egret Cove Cir Riverview, Florida, 33578-3112

4 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$51,635

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,122

Profit

Revenue

$51,635

Operating Expenses

$18,112

Operating Income

$33,522

Net Effective Rent

$32,400

Profit (Cash Flow)

$1,122

$13,550

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$2,800

Total

$13,550

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

8.28%

Payback Period Days

4410