BNBCalc Short Term Rental Rental Arbitrage Analysis 121 NE 2nd Ave, Dania Beach, FL 33004, USA

5 bed • 4 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$122,010

Profit (Cash Flow)

$2,948

Cash on Cash Return

14.0%

Annual Revenue

$122,010

AirDNA projects $655/night at 51% occupancy ($122,009).

BNB Calc projects a 51% occupancy rate, $655 rate per night.

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

Return Metrics

13.97% cash on cash return is a good return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,948	$5,896	$8,845	$11,793	$14,742	$29,484	$88,454
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	$2,948	$5,896	$8,845	$11,793	$14,742	$29,484	$88,454

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.97%

Payback Period Days

2613

Return on Investment

13.97%

121 NE 2nd Ave Dania Beach, Florida, 33004-4808

5 bed • 4 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Dania Beach

Zoning

Laws

$122,010

Annual Revenue

AirDNA projects $655/night at 51% occupancy ($122,009.75).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,948

Profit

Revenue

$122,010

Operating Expenses

$23,061

Operating Income

$98,948

Net Effective Rent

$96,000

Profit (Cash Flow)

$2,948

$21,100

Cash Investment

Renos & Furnishing

$13,000

Setup Costs

$8,100

Total

$21,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

13.97%

Payback Period Days

2613