BNBCalc.com Rental Arbitrage Analysis Report of 112 Madiera Beach Blvd, Kissimmee, FL 34746, USA

7 bed • 5 bath • 18 guests • $0

BNB

Calc

Return Metrics

41.27% 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

41.27%

Payback Period Days

884

Return on Investment

41.27%

Annual Revenue

$105,190

AirDNA projects $360/night at 80% occupancy ($105,190).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,657

Annual Expenses

$31,879

Utilities

$490

Internet + TV

$200

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$580

Rental Insurance

$0

HOA

$0

Landscaping

$250

Ongoing Repairs

$0

Supplies

$295

Software

$0

Pest Control

$35

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$1,587

Platform Fee (i.e. Airbnb)

$263

Property Manager Fee

$1,324

property-location

112 Madiera Beach Blvd Kissimmee, Florida, 34746-7404

7 bed • 5 bath • 18 guests

Agent

Inquire about this property

Contact Agent

$105,190

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

41.27%

Payback Period Days

884