BNBCalc.com Rental Arbitrage Analysis Report of 131 Bermuda Ct, Ponte Vedra Beach, FL 32082, USA

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Return Metrics

162.73% 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

162.73%

Payback Period Days

224

Return on Investment

162.73%

Annual Revenue

$73,129

AirDNA projects $282/night at 58% occupancy ($59,739).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,792

Annual Expenses

$21,507

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,169

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$609

Management & Platform Fees

$183

Platform Fee (i.e. Airbnb)

$183

Property Manager Fee

$0

property-location

131 Bermuda Ct Ponte Vedra Beach, Florida, 32082-2504

2 bed • 2 bath • 5 guests

Agent

Inquire about this property

Contact Agent

$73,129

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

162.73%

Payback Period Days

224