BNBCalc.com Rental Arbitrage Analysis Report of 1047 Woodlore Circle, Gulf Breeze, FL, USA

4 bed • 2 bath • 12 guests • $3,200

BNB

Calc

Return Metrics

73.01% 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

73.01%

Payback Period Days

500

Return on Investment

73.01%

Annual Revenue

$69,513

AirDNA projects $312/night at 61% occupancy ($69,513).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,753

Annual Expenses

$21,037

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,139

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$579

Management & Platform Fees

$174

Platform Fee (i.e. Airbnb)

$174

Property Manager Fee

$0

1047 Woodlore Cir Gulf Breeze, Florida, 32563-3157

4 bed • 2 bath • 12 guests • $3,200

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

$69,513

Profit (Cash Flow)

$10,077

Payback in 500 days

Cash on Cash Return

73.0%

Annual Revenue

$69,513

AirDNA projects $312/night at 61% occupancy ($69,513)

Occupancy Rate

Avg Daily Rate

Return Metrics

73.01% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

73.01%

Payback Period Days

500