BNBCalc.com Rental Arbitrage Analysis Report of Seagrass Dr, Panama City Beach, FL 32407, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

-114.46% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-114.46%

Payback Period Days

0

Return on Investment

-114.46%

Annual Revenue

$32,982

AirDNA projects $215/night at 42% occupancy ($32,981).

User selected values for this report: 42% occupancy rate, $215 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,307

Annual Expenses

$15,688

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$835

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$275

Management & Platform Fees

$82

Platform Fee (i.e. Airbnb)

$82

Property Manager Fee

$0

property-location

Seagrass Dr Panama City Beach, Florida, 32407

3 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$32,982

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-114.46%

Payback Period Days

0