BNBCalc.com Rental Arbitrage Analysis Report of 743 Seahorse Avenue, Fort Walton Beach, FL, USA

3 bed • 3 bath • 8 guests • $2,850

BNB

Calc

Return Metrics

211.59% 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

211.59%

Payback Period Days

172

Return on Investment

211.59%

Annual Revenue

$81,559

AirDNA projects $406/night at 55% occupancy ($81,558).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,884

Annual Expenses

$22,603

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,240

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$680

Management & Platform Fees

$204

Platform Fee (i.e. Airbnb)

$204

Property Manager Fee

$0

743 Seahorse Ave Fort Walton Beach, Florida, 32548-6017

3 bed • 3 bath • 8 guests • $2,850

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

$81,559

Profit (Cash Flow)

$24,756

Payback in 172 days

Cash on Cash Return

211.6%

Annual Revenue

$81,559

AirDNA projects $406/night at 55% occupancy ($81,559)

Occupancy Rate

Avg Daily Rate

Return Metrics

211.59% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

211.59%

Payback Period Days

172