BNBCalc.com Rental Arbitrage Analysis Report of 759 Driftwood Cir, Ponte Vedra Beach, FL 32082, USA

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Return Metrics

279.89% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

279.89%

Payback Period Days

130

Return on Investment

279.89%

Annual Revenue

$76,701

AirDNA projects $435/night at 74% occupancy ($117,572).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,831

Annual Expenses

$21,971

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,199

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$639

Management & Platform Fees

$192

Platform Fee (i.e. Airbnb)

$192

Property Manager Fee

759 Driftwood Cir Ponte Vedra Beach, Florida, 32082

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

$76,701

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

279.89%

Payback Period Days

130