BNBCalc.com Rental Arbitrage Analysis Report of 7200 Sharp Reef, Pensacola, FL, USA

2 bed • 2 bath • 8 guests • $2,500

BNB

Calc

Return Metrics

58.22% 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

58.22%

Payback Period Days

627

Return on Investment

58.22%

Annual Revenue

$54,367

AirDNA projects $229/night at 65% occupancy ($54,366).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,589

Annual Expenses

$19,068

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,013

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$453

Management & Platform Fees

$136

Platform Fee (i.e. Airbnb)

$136

Property Manager Fee

$0

7200 Sharp Reef Pensacola, Florida, 32507-9400

2 bed • 2 bath • 8 guests • $2,500

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

$54,367

Profit (Cash Flow)

$5,299

Payback in 627 days

Cash on Cash Return

58.2%

Annual Revenue

$54,367

AirDNA projects $229/night at 65% occupancy ($54,367)

Occupancy Rate

Avg Daily Rate

Return Metrics

58.22% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

58.22%

Payback Period Days

627