BNBCalc Short Term Rental Rental Arbitrage Analysis 9297 84th St, Seminole, FL 33777, USA

4 bed • 1 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$73,370

Profit (Cash Flow)

$28,492

Cash on Cash Return

230.8%

Annual Revenue

$73,370

AirDNA projects $324/night at 62% occupancy ($73,370).

BNB Calc projects a 62% occupancy rate, $324 rate per night.

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

Return Metrics

230.79% 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)	$28,492	$56,984	$85,476	$113,968	$142,460	$284,920	$854,762
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	$28,492	$56,984	$85,476	$113,968	$142,460	$284,920	$854,762

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

230.79%

Payback Period Days

158

Return on Investment

230.79%

9297 84th St Seminole, Florida, 33777-3222

4 bed • 1 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$73,370

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$28,492

Profit

Revenue

$73,370

Operating Expenses

$20,938

Operating Income

$52,432

Net Effective Rent

$23,940

Profit (Cash Flow)

$28,492

$12,345

Cash Investment

Renos & Furnishing

$10,250

Setup Costs

$2,095

Total

$12,345

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

230.79%

Payback Period Days

158