BNBCalc.com Rental Arbitrage Analysis Report of 93 Edens Landing Circle, Santa Rosa Beach, FL, USA

4 bed • 4 bath • 12 guests • $3,100

BNB

Calc

Return Metrics

477.37% 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

477.37%

Payback Period Days

76

Return on Investment

477.37%

Annual Revenue

$134,468

AirDNA projects $624/night at 59% occupancy ($134,468).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,457

Annual Expenses

$29,481

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,681

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,121

Management & Platform Fees

$336

Platform Fee (i.e. Airbnb)

$336

Property Manager Fee

$0

93 Edens Landing Cir Santa Rosa Beach, Florida, 32459-8936

4 bed • 4 bath • 12 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

$134,468

Profit (Cash Flow)

$67,787

Payback in 76 days

Cash on Cash Return

477.4%

Annual Revenue

$134,468

AirDNA projects $624/night at 59% occupancy ($134,468)

Occupancy Rate

Avg Daily Rate

Return Metrics

477.37% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

477.37%

Payback Period Days

76