Valerie
2025- Purchase price$995,000
- Total entry cost$278,736
- Design budget$171,848
- Annual cash flow$60,987
- Cash-on-cash return24.32%
Deal Tracker
25 closed deals, with the actual numbers
BNB Accelerator's client deal tracker documents 25 closed short-term rental purchases across 11 markets, representing $22,314,900 in property value and $835,413 in combined annual cash flow. The average purchase price is $892,596, the average total entry cost is $234,233, and the average cash-on-cash return is 13.3% with a median of 14.1%. Returns on individual deals range from 1.84% to 24.32%.
25Deals documented
$22,314,900Total property value
$835,413Combined annual cash flow
13.3%Average cash-on-cash
$892,596Average purchase price
11Markets represented
Every deal
The full tracker
Sorted by cash-on-cash return. Purchase price, total entry cost and annual cash flow are the figures recorded at closing and after the first full year of operation. Client surnames and street addresses are withheld.
Dustin
- Purchase price$1,600,000
- Total entry cost$363,890
- Design budget$178,500
- Annual cash flow$58,244
- Cash-on-cash return23.23%
Julie
2025- Purchase price$880,000
- Total entry cost$245,156
- Design budget$134,156
- Annual cash flow$52,139
- Cash-on-cash return20.79%
Victoria
2025- Purchase price$1,375,000
- Total entry cost$284,044
- Design budget$143,106
- Annual cash flow$51,777
- Cash-on-cash return20.65%
Raymond
- Purchase price$1,000,000
- Total entry cost$251,500
- Design budget$136,500
- Annual cash flow$49,510
- Cash-on-cash return19.74%
Krystin
2025- Purchase price$1,050,000
- Total entry cost$241,968
- Design budget$119,218
- Annual cash flow$45,599
- Cash-on-cash return18.18%
Ashley & Billy
2025- Purchase price$630,000
- Total entry cost$220,800
- Design budget$159,750
- Annual cash flow$43,946
- Cash-on-cash return17.52%
Erwin & Lilyana
2025- Purchase price$560,000
- Total entry cost$205,750
- Design budget$162,950
- Annual cash flow$40,976
- Cash-on-cash return16.34%
Dan and Kimberly
- Purchase price$415,000
- Total entry cost$250,775
- Design budget$142,775
- Annual cash flow$39,017
- Cash-on-cash return15.56%
Hema
2025- Purchase price$1,080,000
- Total entry cost$205,400
- Design budget$100,000
- Annual cash flow$37,996
- Cash-on-cash return15.15%
Shardul
- Purchase price$540,000
- Total entry cost$174,050
- Design budget$97,750
- Annual cash flow$37,408
- Cash-on-cash return14.92%
Mahmoud
2025- Purchase price$1,090,000
- Total entry cost$263,118
- Design budget$39,668
- Annual cash flow$36,173
- Cash-on-cash return14.42%
Pruthvi
2025- Purchase price$590,000
- Total entry cost$219,903
- Design budget$152,303
- Annual cash flow$35,267
- Cash-on-cash return14.06%
Meena
2025- Purchase price$545,000
- Total entry cost$194,247
- Design budget$136,122
- Annual cash flow$33,283
- Cash-on-cash return13.27%
Amber
2023- Purchase price$1,595,000
- Total entry cost$288,700
- Design budget$102,750
- Annual cash flow$33,142
- Cash-on-cash return13.22%
Naveen
2025- Purchase price$700,000
- Total entry cost$236,000
- Design budget$120,500
- Annual cash flow$30,555
- Cash-on-cash return12.18%
Tiffany
2025- Purchase price$1,100,000
- Total entry cost$206,835
- Design budget$72,335
- Annual cash flow$28,307
- Cash-on-cash return11.29%
Kevin
2025- Purchase price$555,000
- Total entry cost$160,247
- Design budget$103,647
- Annual cash flow$22,082
- Cash-on-cash return8.81%
Adam
2025- Purchase price$645,000
- Total entry cost$195,769
- Design budget$42,581
- Annual cash flow$19,893
- Cash-on-cash return7.93%
Peter
2025- Purchase price$1,150,000
- Total entry cost$392,660
- Design budget$34,660
- Annual cash flow$16,349
- Cash-on-cash return6.52%
David
2025- Purchase price$764,900
- Total entry cost$137,318
- Design budget$60,456
- Annual cash flow$15,284
- Cash-on-cash return6.09%
Adam
2025- Purchase price$775,000
- Total entry cost$138,942
- Design budget$51,567
- Annual cash flow$14,864
- Cash-on-cash return5.93%
Harshavardhan & Meghna
2025- Purchase price$590,000
- Total entry cost$141,283
- Design budget$76,508
- Annual cash flow$14,405
- Cash-on-cash return5.74%
Mark
2025- Purchase price$950,000
- Total entry cost$151,588
- Design budget$12,988
- Annual cash flow$13,608
- Cash-on-cash return5.43%
Peter
2026- Purchase price$1,140,000
- Total entry cost$407,144
- Design budget$133,544
- Annual cash flow$4,602
- Cash-on-cash return1.84%
No deals in that market yet.
By market
How the markets compare
Averages across the deals in the tracker. Small sample sizes in several markets, so read the deal count alongside the average.
| Market | Deals | Avg purchase price | Avg annual cash flow | Avg cash-on-cash |
|---|---|---|---|---|
| Florida Panhandle (30A) | 8 | $808,125 | $27,754 | 11.1% |
| Smoky Mountains, Tennessee | 5 | $1,074,000 | $37,282 | 14.9% |
| Broken Bow, Oklahoma | 2 | $997,500 | $55,248 | 22.0% |
| Poconos, Pennsylvania | 2 | $735,000 | $43,703 | 17.4% |
| Denver, Colorado | 2 | $550,000 | $27,682 | 11.0% |
| Branson West, Missouri | 1 | $1,600,000 | $58,244 | 23.2% |
| Austin, Texas | 1 | $415,000 | $39,017 | 15.6% |
| Gulf Shores, Alabama | 1 | $1,595,000 | $33,142 | 13.2% |
| Hollister, Missouri | 1 | $764,900 | $15,284 | 6.1% |
| Orlando corridor, Florida | 1 | $590,000 | $14,405 | 5.7% |
| Destin, Florida | 1 | $950,000 | $13,608 | 5.4% |
| Client | Purchase price | Total entry | Annual cash flow | Cash-on-cash |
|---|---|---|---|---|
| ValerieBroken Bow, Oklahoma · 2025 | $995,000 | $278,736 | $60,987 | 24.32% |
| DustinBranson West, Missouri | $1,600,000 | $363,890 | $58,244 | 23.23% |
| JuliePoconos, Pennsylvania · 2025 | $880,000 | $245,156 | $52,139 | 20.79% |
| VictoriaSmoky Mountains, Tennessee · 2025 | $1,375,000 | $284,044 | $51,777 | 20.65% |
| RaymondBroken Bow, Oklahoma | $1,000,000 | $251,500 | $49,510 | 19.74% |
| KrystinSmoky Mountains, Tennessee · 2025 | $1,050,000 | $241,968 | $45,599 | 18.18% |
| Ashley & BillyFlorida Panhandle (30A) · 2025 | $630,000 | $220,800 | $43,946 | 17.52% |
| Erwin & LilyanaFlorida Panhandle (30A) · 2025 | $560,000 | $205,750 | $40,976 | 16.34% |
| Dan and KimberlyAustin, Texas | $415,000 | $250,775 | $39,017 | 15.56% |
| HemaSmoky Mountains, Tennessee · 2025 | $1,080,000 | $205,400 | $37,996 | 15.15% |
| ShardulFlorida Panhandle (30A) | $540,000 | $174,050 | $37,408 | 14.92% |
| MahmoudSmoky Mountains, Tennessee · 2025 | $1,090,000 | $263,118 | $36,173 | 14.42% |
| PruthviPoconos, Pennsylvania · 2025 | $590,000 | $219,903 | $35,267 | 14.06% |
| MeenaDenver, Colorado · 2025 | $545,000 | $194,247 | $33,283 | 13.27% |
| AmberGulf Shores, Alabama · 2023 | $1,595,000 | $288,700 | $33,142 | 13.22% |
| NaveenFlorida Panhandle (30A) · 2025 | $700,000 | $236,000 | $30,555 | 12.18% |
| TiffanyFlorida Panhandle (30A) · 2025 | $1,100,000 | $206,835 | $28,307 | 11.29% |
| KevinDenver, Colorado · 2025 | $555,000 | $160,247 | $22,082 | 8.81% |
| AdamFlorida Panhandle (30A) · 2025 | $645,000 | $195,769 | $19,893 | 7.93% |
| PeterFlorida Panhandle (30A) · 2025 | $1,150,000 | $392,660 | $16,349 | 6.52% |
| DavidHollister, Missouri · 2025 | $764,900 | $137,318 | $15,284 | 6.09% |
| AdamSmoky Mountains, Tennessee · 2025 | $775,000 | $138,942 | $14,864 | 5.93% |
| Harshavardhan & MeghnaOrlando corridor, Florida · 2025 | $590,000 | $141,283 | $14,405 | 5.74% |
| MarkDestin, Florida · 2025 | $950,000 | $151,588 | $13,608 | 5.43% |
| PeterFlorida Panhandle (30A) · 2026 | $1,140,000 | $407,144 | $4,602 | 1.84% |
Figures are the actual recorded numbers for these specific properties. They are not typical, not projections, and not a promise of what any other property will do. Cash-on-cash return is annual cash flow divided by total entry cost. Real estate involves risk, including loss of principal.
Frequently asked questions
What is the average cash-on-cash return on a BNB Accelerator deal?
Across the 25 deals in the published tracker, the average cash-on-cash return is 13.3% and the median is 14.1%. 4 of 25 deals returned 20% or more, 10 returned 15% or more, and 17 returned 10% or more. The full range is 1.84% to 24.32%.
How much does a BNB Accelerator property cost?
The average purchase price across the tracker is $892,596, ranging from $415,000 to $1,600,000. Total entry cost, which includes down payment, closing costs and the design and enhancement budget, averages $234,233.
How much cash flow does a BNB Accelerator property produce?
Average annual cash flow across the tracker is $33,417, and the 25 properties produce $835,413 combined. Cash flow on individual deals ranges from $4,602 to $60,987.
How much do you spend on design and furnishing?
The average design and enhancement budget across the tracker is $107,447. That is a separate line from the down payment and closing costs, and all three together make up the total entry cost.
Are these results typical?
No. These are the actual figures for these specific properties, published because they are documented. They are not typical, not projections, and not a promise of what any other property will do. Results depend on purchase price, financing, market performance, management quality and your own tax situation. Real estate involves risk, including loss of principal.
Does this tracker show every BNB Accelerator deal?
No. It is the subset of closed purchases for which full financials have been documented and cleared for publication. BNB Accelerator has closed over 500 homes for more than 260 clients since 2021; this page covers the deals where every figure can be shown.
Want to see what your numbers would look like?
A thirty minute call covers your income, your tax position, and which of these markets actually fits what you are trying to do.