BNBCalc Short Term Rental Rental Arbitrage Analysis 132 NE 21st Ct, Wilton Manors, FL 33305, USA

5 bed • 3.5 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$153,402

Profit (Cash Flow)

$14,060

Cash on Cash Return

154.5%

Annual Revenue

$153,402

AirDNA projects $550/night at 64% occupancy ($128,565).

BNB Calc projects a 42% occupancy rate, $1,000 rate per night.

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

Return Metrics

154.5% 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)	$14,060	$28,120	$42,180	$56,240	$70,300	$140,601	$421,804
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	$14,060	$28,120	$42,180	$56,240	$70,300	$140,601	$421,804

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

154.5%

Payback Period Days

236

Return on Investment

154.5%

132 NE 21st Ct Wilton Manors, Florida, 33305-1010

5 bed • 3.5 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$153,402

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$14,060

Profit

Revenue

$153,402

Operating Expenses

$31,342

Operating Income

$122,060

Net Effective Rent

$108,000

Profit (Cash Flow)

$14,060

$9,100

Cash Investment

Renos & Furnishing

Setup Costs

$9,100

Total

$9,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

154.5%

Payback Period Days

236