BNBCalc.com Rental Arbitrage Analysis Report of 410 Franklin Rd, West Palm Beach, FL 33405, USA

4 bed • 2 bath • 8 guests • $2,750

BNB

Calc

Return Metrics

448.4% 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

448.4%

Payback Period Days

81

Return on Investment

448.4%

Annual Revenue

$120,531

AirDNA projects $677/night at 55% occupancy ($135,998).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,306

Annual Expenses

$27,669

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,564

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,004

Management & Platform Fees

$301

Platform Fee (i.e. Airbnb)

$301

Property Manager Fee

$0

410 Franklin Rd West Palm Beach, Florida, 33405-4314

4 bed • 2 bath • 8 guests • $2,750

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

$120,531

Profit (Cash Flow)

$59,862

Payback in 81 days

Cash on Cash Return

448.4%

Annual Revenue

$120,531

AirDNA projects $677/night at 55% occupancy ($135,999)

Occupancy Rate

Avg Daily Rate

Return Metrics

448.4% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

448.4%

Payback Period Days

81