BNBCalc.com Rental Arbitrage Analysis Report of 5300 S Atlantic Ave, New Smyrna Beach, FL 32169, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

-122.34% 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

-122.34%

Payback Period Days

0

Return on Investment

-122.34%

Annual Revenue

$46,021

AirDNA projects $210/night at 60% occupancy ($46,020).

User selected values for this report: 60% occupancy rate, $210 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,449

Annual Expenses

$17,383

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$944

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$384

Management & Platform Fees

$115

Platform Fee (i.e. Airbnb)

$115

Property Manager Fee

$0

property-location

5300 S Atlantic Ave New Smyrna Beach, Florida, 32169

2 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$46,021

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-122.34%

Payback Period Days

0