BNBCalc.com Rental Arbitrage Analysis Report of 5101 Caribbean Blvd, West Palm Beach, FL 33407, USA

2 bed • 2 bath • 4 guests • $1,079

BNB

Calc

Return Metrics

74.81% 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

74.81%

Payback Period Days

488

Return on Investment

74.81%

Annual Revenue

$33,990

AirDNA projects $141/night at 66% occupancy ($33,989).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,368

Annual Expenses

$16,419

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$843

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$283

Management & Platform Fees

$85

Platform Fee (i.e. Airbnb)

$85

Property Manager Fee

$0

5101 Caribbean Blvd West Palm Beach, Florida, 33407

2 bed • 2 bath • 4 guests • $1,079

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

$33,990

Profit (Cash Flow)

$4,623

Payback in 488 days

Cash on Cash Return

74.8%

Annual Revenue

$33,990

AirDNA projects $141/night at 66% occupancy ($33,990)

Occupancy Rate

Avg Daily Rate

Return Metrics

74.81% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

74.81%

Payback Period Days

488