BNBCalc Short Term Rental Rental Arbitrage Analysis 106 SE 9th Ct unit 201, Hallandale Beach, FL 33009, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$52,537

Profit (Cash Flow)

$5,507

Cash on Cash Return

61.2%

Annual Revenue

$52,537

AirDNA projects $232/night at 62% occupancy ($52,536).

BNB Calc projects a 62% occupancy rate, $232 rate per night.

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

Return Metrics

61.18% 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)	$5,506	$11,013	$16,520	$22,027	$27,534	$55,069	$165,207
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	$5,506	$11,013	$16,520	$22,027	$27,534	$55,069	$165,207

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

61.18%

Payback Period Days

596

Return on Investment

61.18%

106 SE 9th Ct Hallandale Beach, Florida, 33009

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Hallandale Beach

Zoning

Laws

$52,537

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,507

Profit

Revenue

$52,537

Operating Expenses

$18,230

Operating Income

$34,307

Net Effective Rent

$28,800

Profit (Cash Flow)

$5,507

$9,000

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,500

Total

$9,000

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

61.18%

Payback Period Days

596