BNBCalc.com Rental Arbitrage Analysis Report of 510 Tortuga Way, West Melbourne, FL 32904, USA

4 bed • 2.5 bath • 10 guests • $0

BNB

Calc

Return Metrics

108.67% 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

108.67%

Payback Period Days

336

Return on Investment

108.67%

Annual Revenue

$67,804

AirDNA projects $238/night at 78% occupancy ($67,803).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,735

Annual Expenses

$20,815

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,125

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$565

Management & Platform Fees

$170

Platform Fee (i.e. Airbnb)

$170

Property Manager Fee

$0

property-location

510 Tortuga Way West Melbourne, Florida, 32904-6842

4 bed • 2.5 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$67,804

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

108.67%

Payback Period Days

336