BNBCalc Short Term Rental Rental Arbitrage Analysis 209 Lytton Ct, West Palm Beach, FL 33405, USA

4 bed • 1.5 bath • 8 guests • $0

BNB

Calc

Report by:

Mermaid Majik

mermaidmajik@gmail.com

Annual Revenue

$71,113

Profit (Cash Flow)

$14,468

Cash on Cash Return

107.4%

Annual Revenue

$71,113

AirDNA projects $330/night at 59% occupancy ($71,113).

BNB Calc projects a 59% occupancy rate, $330 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

107.37% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,468	$28,936	$43,404	$57,873	$72,341	$144,683	$434,049
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$14,468	$28,936	$43,404	$57,873	$72,341	$144,683	$434,049

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

107.37%

Payback Period Days

340

Return on Investment

107.37%

209 Lytton Ct West Palm Beach, Florida, 33405-2313

4 bed • 1.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

West Palm Beach

Zoning

Laws

$71,113

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$14,468

Profit

Revenue

$71,113

Operating Expenses

$20,645

Operating Income

$50,468

Net Effective Rent

$36,000

Profit (Cash Flow)

$14,468

$13,475

Cash Investment

Renos & Furnishing

$10,375

Setup Costs

$3,100

Total

$13,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

107.37%

Payback Period Days

340