BNBCalc.com Rental Arbitrage Analysis Report of 1 Gulf Breeze Court, Destin, FL, USA

2 bed • 2.5 bath • 8 guests • $3,000

BNB

Calc

Return Metrics

35.23% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

35.23%

Payback Period Days

1036

Return on Investment

35.23%

Annual Revenue

$59,111

AirDNA projects $289/night at 56% occupancy ($59,111).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,640

Annual Expenses

$19,684

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,053

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$493

Management & Platform Fees

$148

Platform Fee (i.e. Airbnb)

$148

Property Manager Fee

$0

1 Gulf Breeze Ct Destin, Florida, 32541-3041

2 bed • 2.5 bath • 8 guests • $3,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$59,111

Profit (Cash Flow)

$3,427

Payback in 1036 days

Cash on Cash Return

35.2%

Annual Revenue

$59,111

AirDNA projects $289/night at 56% occupancy ($59,111)

Occupancy Rate

Avg Daily Rate

Return Metrics

35.23% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

35.23%

Payback Period Days

1036