BNBCalc.com Rental Arbitrage Analysis Report of 2833 Formosa Boulevard, Kissimmee, FL, USA

5 bed • 3 bath • 14 guests • $3,300

BNB

Calc

Return Metrics

102.53% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

102.53%

Payback Period Days

356

Return on Investment

102.53%

Annual Revenue

$78,345

AirDNA projects $286/night at 75% occupancy ($78,344).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,849

Annual Expenses

$22,185

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,213

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$653

Management & Platform Fees

$196

Platform Fee (i.e. Airbnb)

$196

Property Manager Fee

$0

2833 Formosa Blvd Kissimmee, Florida, 34747-2209

5 bed • 3 bath • 14 guests • $3,300

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

$78,345

Profit (Cash Flow)

$16,560

Payback in 356 days

Cash on Cash Return

102.5%

Annual Revenue

$78,345

AirDNA projects $286/night at 75% occupancy ($78,345)

Occupancy Rate

Avg Daily Rate

Return Metrics

102.53% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

102.53%

Payback Period Days

356