BNBCalc Short Term Rental Rental Arbitrage Analysis 1121 N 66 Terrace, Hollywood, FL 33024, USA

4 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$83,677

Profit (Cash Flow)

-$1,001

Cash on Cash Return

-6.3%

Annual Revenue

$83,677

AirDNA projects $395/night at 58% occupancy ($83,677).

BNB Calc projects a 57.99999999999999% occupancy rate, $395 rate per night.

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

Return Metrics

-6.33% 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)	-$1,000	-$2,001	-$3,001	-$4,002	-$5,003	-$10,006	-$30,019
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	-$1,000	-$2,001	-$3,001	-$4,002	-$5,003	-$10,006	-$30,019

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.33%

Payback Period Days

Return on Investment

-6.33%

1121 N 66 Terrace Hollywood, Florida, 33024-5727

4 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Hollywood

Zoning

Laws

$83,677

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,001

Profit

Revenue

$83,677

Operating Expenses

$22,278

Operating Income

$61,399

Net Effective Rent

$62,400

Profit (Cash Flow)

-$1,001

$15,800

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$5,300

Total

$15,800

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-6.33%

Payback Period Days