BNBCalc.com Rental Arbitrage Analysis Report of 1033 Dolphin Dr, Cape Coral, FL 33904, USA

3 bed • 2 bath • 7 guests • $0

BNB

Calc

Return Metrics

-95.21% 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

-95.21%

Payback Period Days

0

Return on Investment

-95.21%

Annual Revenue

$45,016

AirDNA projects $326/night at 67% occupancy ($79,776).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,488

Annual Expenses

$17,852

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$935

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$375

Management & Platform Fees

$113

Platform Fee (i.e. Airbnb)

$113

Property Manager Fee

$0

property-location

1033 Dolphin Dr Cape Coral, Florida, 33904-5925

3 bed • 2 bath • 7 guests

Agent

Inquire about this property

Contact Agent

$45,016

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-95.21%

Payback Period Days

0