BNBCalc.com Rental Arbitrage Analysis Report of 385 South St, Neptune Beach, FL 32266, USA

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Return Metrics

255.66% 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

255.66%

Payback Period Days

142

Return on Investment

255.66%

Annual Revenue

$89,996

AirDNA projects $352/night at 70% occupancy ($89,996).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,975

Annual Expenses

$23,699

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,310

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$750

Management & Platform Fees

$225

Platform Fee (i.e. Airbnb)

$225

Property Manager Fee

$0

property-location

385 South St Neptune Beach, Florida, 32266

3 bed • 3 bath • 6 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$89,996

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

255.66%

Payback Period Days

142