BNBCalc Short Term Rental Rental Arbitrage Analysis 9290 Bayside Ct, Spring Hill, FL 34608, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$41,221

Profit (Cash Flow)

$1,603

Cash on Cash Return

15.3%

Annual Revenue

$41,221

AirDNA projects $198/night at 57% occupancy ($41,221).

BNB Calc projects a 56.99999999999999% occupancy rate, $198 rate per night.

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

Return Metrics

15.25% cash on cash return is a great return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,602	$3,205	$4,807	$6,410	$8,013	$16,026	$48,079
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	$1,602	$3,205	$4,807	$6,410	$8,013	$16,026	$48,079

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.25%

Payback Period Days

2394

Return on Investment

15.25%

9290 Bayside Ct Spring Hill, Florida, 34608-4011

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Spring Hill

Guide

Zoning

Guide

Laws

$41,221

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,603

Profit

Revenue

$41,221

Operating Expenses

$16,759

Operating Income

$24,463

Net Effective Rent

$22,860

Profit (Cash Flow)

$1,603

$10,505

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,005

Total

$10,505

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

15.25%

Payback Period Days

2394