BNBCalc.com Rental Arbitrage Analysis Report of 3191 Sea World Ct, Kissimmee, FL 34746, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

116.06% 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

116.06%

Payback Period Days

314

Return on Investment

116.06%

Annual Revenue

$47,336

AirDNA projects $160/night at 81% occupancy ($47,335).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,113

Annual Expenses

$13,354

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$604

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$394

Management & Platform Fees

$118

Platform Fee (i.e. Airbnb)

$118

Property Manager Fee

$0

property-location

3191 Sea World Ct Kissimmee, Florida, 34746

2 bed • 2 bath • 6 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$47,336

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

116.06%

Payback Period Days

314