BNBCalc Short Term Rental Rental Arbitrage Analysis 106 S Federal Hwy

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$46,678

Profit (Cash Flow)

-$14,398

Cash on Cash Return

-218.2%

Annual Revenue

$46,678

AirDNA projects $213/night at 60% occupancy ($46,678). Airbtics projects $173/night at 69% occupancy ($43,599). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 60% occupancy rate, $213 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,118	$40,535	$67,178	$79,329
Occupancy	60%	72%	79%	86%
Nightly Rate	$122	$146	$223	$241

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Deluxe Designer Two Bedroom at Fort Lauderdale	$38,893	$144	70%	2	1	1	$105	✅	❌	❌	Y / Y	⭐️ 5 (7)
Spacious Resort Style FTL Condo • 2 Beds 2.5 Baths	$50,540	$228	57%	2	3	2	$175	✅	❌	✅	Y / Y	⭐️ 4.8 (41)
Las Olas 2BR Apt. Suite 1 Beach Dining & Nightlife	$29,441	$102	74%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (166)
0/4 Modern condo with private yard near downtown	$38,013	$110	87%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (184)
Downtown 2BR \| Deck \| Washer/Dryer	$33,316	$159	46%	2	3	3	$206	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Brand new Designer Two Bedroom	$47,511	$148	85%	2	1	1	$105	✅	❌	❌	Y / Y	⭐️ 4.8 (37)
Designer Two Bedroom Apartment at Fort Lauderdale	$33,724	$143	63%	2	1	1	$105	✅	❌	❌	N / N	⭐️ 4.9 (11)
Deluxe Designer Two Bedroom at Fort Lauderdale	$37,150	$135	70%	2	1	1	$105	❌	❌	❌	Y / Y	⭐️ 5 (3)
Las Olas 2BR Apt. Suite 2 Beach Dining & Nightlife	$20,914	$103	53%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (189)
Designer Two Bedroom Apartment at Fort Lauderdale	$36,646	$134	70%	2	1	1	$105	✅	❌	❌	Y / Y	⭐️ 5 (10)
Fort Lauderdale walk to LAS OLAS	$40,861	$140	77%	2	1	3	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (114)
Fort Lauderdale Condo w/ Patio, Walk to Las Olas.	$51,615	$190	72%	2	1	2	$139	❌	❌	✅	Y / Y	⭐️ 5 (53)
2-bedroom unit with Private Patio and Gas Grill.	$32,293	$94	92%	2	1	2	$80	❌	❌	❌	N / N	⭐️ 4.5 (69)
Stylish 2BR Oasis in the Heart of Victoria Park	$25,213	$91	68%	2	1	1	$95	❌	❌	❌	Y / N	⭐️ 4.8 (105)
Vibrant, Bright 2-Bedroom Gem in Victoria Park	$21,761	$84	62%	2	1	1	$135	❌	❌	✅	N / N	⭐️ 4.8 (64)
4 Spanish style condo,private backyard,near port	$39,858	$122	81%	2	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (201)
1 Spanish style condo near beach,downtown, airport	$39,795	$123	82%	2	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (83)
Large 2 bedrooms close to las Olas, private park	$19,747	$85	52%	2	1	3	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
Las Olas 2BR Villa House Beach Dining & Nightlife	$26,909	$111	62%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (73)
Explore the City, Charming Victoria Park Home VP	$51,556	$176	78%	2	3	3	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (123)
Canal-Front Condo: Walk to Downtown Ft Lauderdale!	$82,117	$201	100%	2	2	2	$164	❌	❌	✅	Y / Y	⭐️ 4.9 (70)
Tropical Oasis in the heart of Victoria Park	$38,532	$222	44%	2	1	3	$165	✅	❌	❌	Y / Y	⭐️ 5 (58)
Tropical Getaway- Downtown/Las Olas + POOL!	$47,936	$142	86%	2	1	3	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (82)
Luxury Resort-Style 2Bedroom Lauderdale Condo KING	$64,748	$237	72%	2	2	2	$175	✅	❌	✅	Y / Y	⭐️ 4.9 (14)
Luxury Resort Style 2 Bedroom FTL Condo Near Beach	$71,666	$229	83%	2	2	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (59)
Mango Manor - Walk to Las Olas!	$86,541	$316	73%	2	2	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (47)
5 min to beach, best food, nightlife, Las Olas!	$52,108	$174	79%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
Victoria Park Oasis w/ Pool, BBQ, Garden	$33,868	$172	51%	2	1	3	$165	✅	❌	❌	Y / Y	⭐️ 5 (41)
Victoria Park~King~Pool~Walk Las Olas + Starlink	$99,201	$484	56%	2	3	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (62)
☆Luxury Resort Style 2 Bedroom Lauderdale Condo☀️🏝	$66,395	$240	72%	2	2	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (65)
Rivewalk-3 bed, 1 bath, minutes to Las Olas/Beach	$38,487	$125	80%	2	1	5	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
☀️New Luxury Resort Style Pool View 2 Bedroom Condo	$54,961	$231	64%	2	2	2	$175	✅	❌	✅	Y / Y	⭐️ 4.8 (35)
Luxe Resort Style 2 Bedroom Fort Lauderdale Condo	$55,913	$238	62%	2	2	1	$175	✅	❌	✅	Y / Y	⭐️ 5 (7)
Fun 2 BR w/ pool steps away from LAS OLAS!	$80,588	$295	73%	2	2	3	$180	✅	❌	❌	Y / Y	⭐️ 5 (39)
Contemporary Two Bed Las Olas	$32,893	$251	32%	2	1	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (12)
Victorian Apt/Patio, Park Free, steps to Las Olas!	$29,207	$140	57%	2	1	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (18)
Tranquil Urban Retreat	$42,158	$213	52%	2	1	2	$72	✅	✅	❌	N / Y	⭐️ 4.8 (18)
Victoria Park Secret Cottage - Fort Lauderdale	$48,223	$163	78%	2	2	3	$130	❌	❌	✅	Y / Y	⭐️ 4.7 (183)
Victoria Park - 301 Apartment 4	$38,163	$130	73%	2	2	1	$70	❌	❌	✅	Y / Y	⭐️ 4.8 (219)
1716 Premium condo near downtown, beach, airport	$40,584	$112	92%	2	2	1	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (131)

Return Metrics

-218.15% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$14,397	-$28,795	-$43,193	-$57,591	-$71,989	-$143,979	-$431,939
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	-$14,397	-$28,795	-$43,193	-$57,591	-$71,989	-$143,979	-$431,939

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-218.15%

Payback Period Days

Return on Investment

-218.15%

106 S Federal Hwy Fort Lauderdale, Florida, 33301

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,250

Zestimate

Fort Lauderdale

Guide

Zoning

Guide

Laws

$46,678

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $213/night at 60% occupancy.Projected nightly rate is $173/night at 69% occupancy.

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$45,501

Avg annual revenue

69%

Avg occupancy rate

$173

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$45k

$70k

$100k

-$14,398

Profit

Revenue

$46,678

Operating Expenses

$18,068

Operating Income

$28,610

Net Effective Rent

$43,008

Profit (Cash Flow)

-$14,398

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-218.15%

Payback Period Days