BNBCalc.com Rental Arbitrage Analysis Report of 604 S Atlantic Ave, New Smyrna Beach, FL 32169, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

259.15% 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

259.15%

Payback Period Days

140

Return on Investment

259.15%

Annual Revenue

$123,270

AirDNA projects $375/night at 55% occupancy ($75,331).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,335

Annual Expenses

$28,025

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,587

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,027

Management & Platform Fees

$308

Platform Fee (i.e. Airbnb)

$308

Property Manager Fee

$0

property-location

604 S Atlantic Ave New Smyrna Beach, Florida, 32169-2739

3 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$123,270

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

259.15%

Payback Period Days

140