BNBCalc.com Rental Arbitrage Analysis Report of 4117 SW 20th Ave, Gainesville, FL 32607, USA

1 bed • 1 bath • 2 guests • $895

BNB

Calc

Return Metrics

331.98% 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

331.98%

Payback Period Days

110

Return on Investment

331.98%

Annual Revenue

$46,152

AirDNA projects $162/night at 78% occupancy ($46,152).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,500

Annual Expenses

$18,000

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$945

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$385

Management & Platform Fees

$115

Platform Fee (i.e. Airbnb)

$115

Property Manager Fee

$0

4117 SW 20th Ave Gainesville, Florida, 32607-4222

1 bed • 1 bath • 2 guests • $895

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

$46,152

Profit (Cash Flow)

$17,412

Payback in 110 days

Cash on Cash Return

332.0%

Annual Revenue

$46,152

AirDNA projects $162/night at 78% occupancy ($46,152)

Occupancy Rate

Avg Daily Rate

Return Metrics

331.98% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

331.98%

Payback Period Days

110