BNBCalc.com Rental Arbitrage Analysis Report of 11900 Marquina Blvd, Fort Myers, FL, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

330.56% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

330.56%

Payback Period Days

110

Return on Investment

330.56%

Annual Revenue

$104,526

AirDNA projects $349/night at 82% occupancy ($104,525).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,132

Annual Expenses

$25,588

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,431

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$871

Management & Platform Fees

$261

Platform Fee (i.e. Airbnb)

$261

Property Manager Fee

$0

property-location

11900 Marquina Blvd Fort Myers, Florida, 33913

3 bed • 2 bath • 6 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$104,526

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

330.56%

Payback Period Days

110