BNBCalc.com Rental Arbitrage Analysis Report of 1033 Dolphin Dr, Cape Coral, FL 33904, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

235.22% 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

235.22%

Payback Period Days

155

Return on Investment

235.22%

Annual Revenue

$79,777

AirDNA projects $326/night at 67% occupancy ($79,776).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,864

Annual Expenses

$22,371

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,225

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$665

Management & Platform Fees

$199

Platform Fee (i.e. Airbnb)

$199

Property Manager Fee

$0

property-location

1033 Dolphin Dr Cape Coral, Florida, 33904-5925

3 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$79,777

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

235.22%

Payback Period Days

155