BNBCalc Short Term Rental Rental Arbitrage Analysis 1044 NW 1st Ave, Fort Lauderdale, FL 33311, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$68,848

Profit (Cash Flow)

$12,498

Cash on Cash Return

107.7%

Annual Revenue

$68,848

AirDNA projects $290/night at 65% occupancy ($68,848).

BNB Calc projects a 65% occupancy rate, $290 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

107.74% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,498	$24,996	$37,494	$49,992	$62,490	$124,981	$374,945
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$12,498	$24,996	$37,494	$49,992	$62,490	$124,981	$374,945

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

107.74%

Payback Period Days

338

Return on Investment

107.74%

1044 NW 1st Ave Fort Lauderdale, Florida, 33311

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide

Laws

$68,848

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,498

Profit

Revenue

$68,848

Operating Expenses

$20,350

Operating Income

$48,498

Net Effective Rent

$36,000

Profit (Cash Flow)

$12,498

$11,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$3,100

Total

$11,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

107.74%

Payback Period Days

338