BNBCalc.com Rental Arbitrage Analysis Report of 1936 E Lymington Way, St. Augustine, FL 32084, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

55.24% 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

55.24%

Payback Period Days

661

Return on Investment

55.24%

Annual Revenue

$53,088

AirDNA projects $255/night at 57% occupancy ($53,088).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,575

Annual Expenses

$18,901

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,002

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$442

Management & Platform Fees

$133

Platform Fee (i.e. Airbnb)

$133

Property Manager Fee

$0

property-location

1936 E Lymington Way St. Augustine, Florida, 32084-1100

3 bed • 2 bath • 6 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$53,088

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

55.24%

Payback Period Days

661