BNBCalc.com Rental Arbitrage Analysis Report of 2520 Valhalla Dr, Tavares, FL 32778, USA

3 bed • 2 bath • 9 guests • $1,795

BNB

Calc

Return Metrics

-145.35% 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

-145.35%

Payback Period Days

0

Return on Investment

-145.35%

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

2520 Valhalla Dr Tavares, Florida, 32778

3 bed • 2 bath • 9 guests • $1,795

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

$21,184

Profit (Cash Flow)

-$15,110

No payback period

Cash on Cash Return

-145.4%

Annual Revenue

$21,184

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

Occupancy Rate

Avg Daily Rate

Return Metrics

-145.35% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-145.35%

Payback Period Days

0