BNBCalc Short Term Rental Rental Arbitrage Analysis 93 Edens Landing Circle, Santa Rosa Beach, FL, USA

4 bed • 4 bath • 12 guests • $0

BNB

Calc

Report by:

dillonhoyle@att.net

Annual Revenue

$134,468

Profit (Cash Flow)

$68,387

Cash on Cash Return

481.6%

Annual Revenue

$134,468

AirDNA projects $624/night at 59% occupancy ($134,468).

BNB Calc projects a 59% occupancy rate, $624 rate per night.

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

Return Metrics

481.6% 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)	$68,387	$136,774	$205,162	$273,549	$341,936	$683,873	$2,051,620
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	$68,387	$136,774	$205,162	$273,549	$341,936	$683,873	$2,051,620

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

481.6%

Payback Period Days

Return on Investment

481.6%

93 Edens Landing Cir Santa Rosa Beach, Florida, 32459-8936

4 bed • 4 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$134,468

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$68,387

Profit

Revenue

$134,468

Operating Expenses

$28,881

Operating Income

$105,587

Net Effective Rent

$37,200

Profit (Cash Flow)

$68,387

$14,200

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$3,200

Total

$14,200

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

481.6%

Payback Period Days