BNBCalc.com Rental Arbitrage Analysis Report of 442 Big Tree Rd, Ponte Vedra Beach, FL 32082, USA

4 bed • 2 bath • 10 guests • $0

BNB

Calc

Return Metrics

87.68% 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

87.68%

Payback Period Days

416

Return on Investment

87.68%

Annual Revenue

$80,646

AirDNA projects $345/night at 64% occupancy ($80,645).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,874

Annual Expenses

$22,484

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,232

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$672

Management & Platform Fees

$202

Platform Fee (i.e. Airbnb)

$202

Property Manager Fee

$0

property-location

442 Big Tree Rd Ponte Vedra Beach, Florida, 32082-4141

4 bed • 2 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$80,646

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

87.68%

Payback Period Days

416