BNBCalc.com Rental Arbitrage Analysis Report of 65 Redbud Lane, Rosemary Beach, FL, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Return Metrics

724.72% 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

724.72%

Payback Period Days

50

Return on Investment

724.72%

Annual Revenue

$116,732

AirDNA projects $469/night at 69% occupancy ($118,196).

User selected values for this report: 68% occupancy rate, $470 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,215

Annual Expenses

$26,575

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,533

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$973

Management & Platform Fees

$292

Platform Fee (i.e. Airbnb)

$292

Property Manager Fee

$0

property-location

65 Redbud Lane Rosemary Beach, Florida, 32461

2 bed • 2 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$116,732

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

724.72%

Payback Period Days

50