BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

107.37%

Payback Period Days

340

Return on Investment

107.37%

property-location

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

4 bed • 1.5 bath • 8 guests

Agent

Inquire about this property

Contact Agent

West Palm Beach

Zoning


Laws

$71,113

Annual Revenue

Top 101% of comparables

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

0%

Cash on Cash Return

107.37%

Payback Period Days

340