BNBCalc.com Rental Arbitrage Analysis Report of 187 Durango Road, Destin, FL 32541, USA

3 bed • 3.5 bath • 8 guests • $3,500

BNB

Calc

Return Metrics

283.99% 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

283.99%

Payback Period Days

128

Return on Investment

283.99%

Annual Revenue

$102,791

AirDNA projects $477/night at 59% occupancy ($102,790).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,114

Annual Expenses

$25,363

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,417

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$857

Management & Platform Fees

$257

Platform Fee (i.e. Airbnb)

$257

Property Manager Fee

$0

187 Durango Rd Destin, Florida, 32541-3074

3 bed • 3.5 bath • 8 guests • $3,500

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

$102,791

Profit (Cash Flow)

$35,428

Payback in 128 days

Cash on Cash Return

284.0%

Annual Revenue

$102,791

AirDNA projects $477/night at 59% occupancy ($102,791)

Occupancy Rate

Avg Daily Rate

Return Metrics

283.99% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

283.99%

Payback Period Days

128