BNBCalc.com Rental Arbitrage Analysis Report of 193 Coral Reef Circle, Kissimmee, FL, USA

3 bed • 2 bath • 6 guests • $2,600

BNB

Calc

Return Metrics

-221.15% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-221.15%

Payback Period Days

0

Return on Investment

-221.15%

Annual Revenue

$21,184

AirDNA projects $100/night at 58% occupancy ($21,184).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,229

Annual Expenses

$14,754

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$737

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$177

Management & Platform Fees

$53

Platform Fee (i.e. Airbnb)

$53

Property Manager Fee

$0

193 Coral Reef Circle Calgary, Alberta, T3J 3Y8

3 bed • 2 bath • 6 guests • $2,600

Edit my contact card

Annual Revenue

$21,184

Profit (Cash Flow)

-$24,770

No payback period

Cash on Cash Return

-221.2%

Annual Revenue

$21,184

AirDNA projects $100/night at 58% occupancy ($21,184)

Occupancy Rate

Avg Daily Rate

Return Metrics

-221.15% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-221.15%

Payback Period Days

0