BNBCalc.com Rental Arbitrage Analysis Report of 751 Siena Palm Dr, Celebration, FL 34747, USA

3 bed • 2 bath • 9 guests • $3,100

BNB

Calc

Return Metrics

-120.4% 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

-120.4%

Payback Period Days

0

Return on Investment

-120.4%

Annual Revenue

$40,359

AirDNA projects $170/night at 65% occupancy ($40,359).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,437

Annual Expenses

$17,247

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$896

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$336

Management & Platform Fees

$101

Platform Fee (i.e. Airbnb)

$101

Property Manager Fee

$0

751 Siena Palm Dr Kissimmee, Florida, 34747-4892

3 bed • 2 bath • 9 guests • $3,100

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

$40,359

Profit (Cash Flow)

-$14,087

No payback period

Cash on Cash Return

-120.4%

Annual Revenue

$40,359

AirDNA projects $170/night at 65% occupancy ($40,359)

Occupancy Rate

Avg Daily Rate

Return Metrics

-120.4% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-120.4%

Payback Period Days

0