BNBCalc.com Rental Arbitrage Analysis Report of 3060 Lockwood Terrace, Sarasota, FL, USA

2 bed • 2 bath • 6 guests • $2,000

BNB

Calc

Return Metrics

229.5% 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

229.5%

Payback Period Days

159

Return on Investment

229.5%

Annual Revenue

$58,549

AirDNA projects $229/night at 70% occupancy ($58,548).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,234

Annual Expenses

$14,811

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$698

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$488

Management & Platform Fees

$146

Platform Fee (i.e. Airbnb)

$146

Property Manager Fee

$0

3060 Lockwood Terrace Sarasota, Florida, 34231-8134

2 bed • 2 bath • 6 guests • $2,000

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

$58,549

Profit (Cash Flow)

$19,737

Payback in 159 days

Cash on Cash Return

229.5%

Annual Revenue

$58,549

AirDNA projects $229/night at 70% occupancy ($58,549)

Occupancy Rate

Avg Daily Rate

Return Metrics

229.5% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

229.5%

Payback Period Days

159