BNBCalc.com Rental Arbitrage Analysis Report of 3799 East County Highway 30A, Santa Rosa Beach, FL, USA

2 bed • 1 bath • 4 guests • $2,350

BNB

Calc

Return Metrics

52.04% 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

52.04%

Payback Period Days

701

Return on Investment

52.04%

Annual Revenue

$51,412

AirDNA projects $306/night at 46% occupancy ($51,411).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,557

Annual Expenses

$18,684

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$988

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$428

Management & Platform Fees

$129

Platform Fee (i.e. Airbnb)

$129

Property Manager Fee

$0

3799 E County Hwy 30A Santa Rosa Beach, Florida, 32459

2 bed • 1 bath • 4 guests • $2,350

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

$51,412

Profit (Cash Flow)

$4,528

Payback in 701 days

Cash on Cash Return

52.0%

Annual Revenue

$51,412

AirDNA projects $306/night at 46% occupancy ($51,412)

Occupancy Rate

Avg Daily Rate

Return Metrics

52.04% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

52.04%

Payback Period Days

701