BNBCalc.com Rental Arbitrage Analysis Report of 92 Kings Ferry Way, St. Augustine, FL, USA

3 bed • 2 bath • 10 guests • $3,500

BNB

Calc

Return Metrics

85.56% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

85.56%

Payback Period Days

426

Return on Investment

85.56%

Annual Revenue

$73,969

AirDNA projects $332/night at 61% occupancy ($73,969).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,801

Annual Expenses

$21,616

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,176

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$616

Management & Platform Fees

$185

Platform Fee (i.e. Airbnb)

$185

Property Manager Fee

92 Kings Ferry Way St. Augustine, Florida, 32084-4949

3 bed • 2 bath • 10 guests • $3,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$73,969

Profit (Cash Flow)

$10,353

Payback in 426 days

Cash on Cash Return

85.6%

Annual Revenue

$73,969

AirDNA projects $332/night at 61% occupancy ($73,969)

Occupancy Rate

Avg Daily Rate

Return Metrics

85.56% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

85.56%

Payback Period Days

426