BNBCalc.com Rental Arbitrage Analysis Report of 729 Missouri Road, Venice, FL, USA

3 bed • 2 bath • 10 guests • $3,990

BNB

Calc

Return Metrics

-91.75% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-91.75%

Payback Period Days

0

Return on Investment

-91.75%

Annual Revenue

$55,550

AirDNA projects $227/night at 67% occupancy ($55,549).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,602

Annual Expenses

$19,221

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,023

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$463

Management & Platform Fees

$139

Platform Fee (i.e. Airbnb)

$139

Property Manager Fee

$0

729 Missouri Rd Venice, Florida, 34293-6447

3 bed • 2 bath • 10 guests • $3,990

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

$55,550

Profit (Cash Flow)

-$11,552

No payback period

Cash on Cash Return

-91.8%

Annual Revenue

$55,550

AirDNA projects $227/night at 67% occupancy ($55,550)

Occupancy Rate

Avg Daily Rate

Return Metrics

-91.75% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-91.75%

Payback Period Days

0