BNBCalc.com Rental Arbitrage Analysis Report of 9500 Grand Sandestin Blvd #2318, Miramar Beach, FL 32550, USA

1 bed • 1 bath • 2 guests • $1,000

BNB

Calc

Return Metrics

500.76% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

500.76%

Payback Period Days

72

Return on Investment

500.76%

Annual Revenue

$51,185

AirDNA projects $286/night at 49% occupancy ($51,185).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,555

Annual Expenses

$18,654

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$987

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$427

Management & Platform Fees

$128

Platform Fee (i.e. Airbnb)

$128

Property Manager Fee

$0

9500 Grand Sandestin Blvd Miramar Beach, Florida, 32550

1 bed • 1 bath • 2 guests • $1,000

Annual Revenue

$51,185

Profit (Cash Flow)

$20,531

Payback in 72 days

Cash on Cash Return

500.8%

Annual Revenue

$51,185

AirDNA projects $286/night at 49% occupancy ($51,185)

Occupancy Rate

Avg Daily Rate

Return Metrics

500.76% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

500.76%

Payback Period Days

72