BNBCalc.com Rental Arbitrage Analysis Report of 752 Executive Center Dr apt 23, West Palm Beach, FL 33401, USA

1 bed • 1 bath • 3 guests • $1,527

BNB

Calc

Return Metrics

-26.09% 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

-26.09%

Payback Period Days

0

Return on Investment

-26.09%

Annual Revenue

$33,467

AirDNA projects $187/night at 49% occupancy ($33,467).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,363

Annual Expenses

$16,351

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$839

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$279

Management & Platform Fees

$84

Platform Fee (i.e. Airbnb)

$84

Property Manager Fee

$0

752 Executive Center Dr West Palm Beach, Florida, 33401

1 bed • 1 bath • 3 guests • $1,527

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

$33,467

Profit (Cash Flow)

-$1,207

No payback period

Cash on Cash Return

-26.1%

Annual Revenue

$33,467

AirDNA projects $187/night at 49% occupancy ($33,467)

Occupancy Rate

Avg Daily Rate

Return Metrics

-26.09% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-26.09%

Payback Period Days

0