BNBCalc.com Rental Arbitrage Analysis Report of 511 North Alcaniz Street, Pensacola, FL, USA

2 bed • 1 bath • 4 guests • $2,500

BNB

Calc

Return Metrics

-69.34% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-69.34%

Payback Period Days

Return on Investment

-69.34%

Annual Revenue

$41,221

AirDNA projects $198/night at 57% occupancy ($41,221).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,447

Annual Expenses

$17,359

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$904

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$344

Management & Platform Fees

$103

Platform Fee (i.e. Airbnb)

$103

Property Manager Fee

511 N Alcaniz St Pensacola, Florida, 32501-4048

2 bed • 1 bath • 4 guests • $2,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$41,221

Profit (Cash Flow)

-$6,137

No payback period

Cash on Cash Return

-69.3%

Annual Revenue

$41,221

AirDNA projects $198/night at 57% occupancy ($41,221)

Occupancy Rate

Avg Daily Rate

Return Metrics

-69.34% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

-69.34%

Payback Period Days