BNBCalc Short Term Rental Rental Arbitrage Analysis E Central Ave, Merritt Island, FL 32952, USA

0 bed • 2 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$29,658

Profit (Cash Flow)

-$7,198

Cash on Cash Return

-163.6%

Annual Revenue

$29,658

AirDNA projects $145/night at 56% occupancy ($29,657).

BNB Calc projects a 56.00000000000001% occupancy rate, $145 rate per night.

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

Return Metrics

-163.58% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$7,197	-$14,395	-$21,593	-$28,790	-$35,988	-$71,977	-$215,931
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	-$7,197	-$14,395	-$21,593	-$28,790	-$35,988	-$71,977	-$215,931

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-163.58%

Payback Period Days

Return on Investment

-163.58%

E Central Ave Merritt Island, Florida, 32952

0 bed • 2 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$29,658

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$7,198

Profit

Revenue

$29,658

Operating Expenses

$15,256

Operating Income

$14,402

Net Effective Rent

$21,600

Profit (Cash Flow)

-$7,198

$4,400

Cash Investment

Renos & Furnishing

$2,500

Setup Costs

$1,900

Total

$4,400

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-163.58%

Payback Period Days