BNBCalc Short Term Rental Rental Arbitrage Analysis Droxford Rd, Horizon West, FL 34786, USA

4 bed • 2.5 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$51,134

Profit (Cash Flow)

$3,087

Cash on Cash Return

23.3%

Annual Revenue

$51,134

AirDNA projects $280/night at 50% occupancy ($51,134).

BNB Calc projects a 50% occupancy rate, $280 rate per night.

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

Return Metrics

23.34% 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)	$3,086	$6,173	$9,260	$12,346	$15,433	$30,867	$92,601
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	$3,086	$6,173	$9,260	$12,346	$15,433	$30,867	$92,601

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

23.34%

Payback Period Days

1564

Return on Investment

23.34%

Droxford Rd Horizon West, Florida, 34786

4 bed • 2.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$51,134

Annual Revenue

Projected nightly rate is $280/night at 50% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$3,087

Profit

Revenue

$51,134

Operating Expenses

$18,047

Operating Income

$33,087

Net Effective Rent

$30,000

Profit (Cash Flow)

$3,087

$13,225

Cash Investment

Renos & Furnishing

$10,625

Setup Costs

$2,600

Total

$13,225

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

23.34%

Payback Period Days

1564