BNBCalc Short Term Rental Rental Arbitrage Analysis 92 Kings Ferry Way, St. Augustine, FL, USA

3 bed • 2 bath • 10 guests • $0

BNB

Calc

Report by:

dillonhoyle@att.net

Annual Revenue

$73,969

Profit (Cash Flow)

$10,953

Cash on Cash Return

90.5%

Annual Revenue

$73,969

AirDNA projects $332/night at 61% occupancy ($73,969).

BNB Calc projects a 61% occupancy rate, $332 rate per night.

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

Return Metrics

90.52% 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)	$10,953	$21,906	$32,859	$43,812	$54,766	$109,532	$328,596
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	$10,953	$21,906	$32,859	$43,812	$54,766	$109,532	$328,596

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

90.52%

Payback Period Days

403

Return on Investment

90.52%

92 Kings Ferry Way St. Augustine, Florida, 32084-4949

3 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$73,969

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,953

Profit

Revenue

$73,969

Operating Expenses

$21,016

Operating Income

$52,953

Net Effective Rent

$42,000

Profit (Cash Flow)

$10,953

$12,100

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$3,600

Total

$12,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

90.52%

Payback Period Days

403