BNBCalc.com Rental Arbitrage Analysis Report of 7917 Sweet Retreat Lane, Pensacola, FL 32507, USA

5 bed • 3.5 bath • 14 guests • $3,200

BNB

Calc

Return Metrics

125.94% 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

125.94%

Payback Period Days

289

Return on Investment

125.94%

Annual Revenue

$81,347

AirDNA projects $464/night at 48% occupancy ($81,347).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,881

Annual Expenses

$22,575

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,238

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$678

Management & Platform Fees

$203

Platform Fee (i.e. Airbnb)

$203

Property Manager Fee

$0

7917 Sweet Retreat Lane Perdido Key, Florida, 32507

5 bed • 3.5 bath • 14 guests • $3,200

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

$81,347

Profit (Cash Flow)

$20,372

Payback in 289 days

Cash on Cash Return

125.9%

Annual Revenue

$81,347

AirDNA projects $464/night at 48% occupancy ($81,347)

Occupancy Rate

Avg Daily Rate

Return Metrics

125.94% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

125.94%

Payback Period Days

289