BNBCalc.com Rental Arbitrage Analysis Report of 2724 Corybrooke Ln, Kissimmee, FL 34744, USA

4 bed • 2.5 bath • 12 guests • $0

BNB

Calc

Return Metrics

581.3% 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

581.3%

Payback Period Days

62

Return on Investment

581.3%

Annual Revenue

$61,361

AirDNA projects $202/night at 60% occupancy ($44,267).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,316

Annual Expenses

$15,791

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$721

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$511

Management & Platform Fees

$205

Platform Fee (i.e. Airbnb)

$205

Property Manager Fee

$0

property-location

2724 Corybrooke Ln Kissimmee, Florida, 34744-8520

4 bed • 2.5 bath • 12 guests

Agent

Inquire about this property

Contact Agent

$61,361

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

581.3%

Payback Period Days

62