Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1328 North Andrews Avenue, Fort Lauderdale, FL

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$68,264

Profit (Cash Flow)

-$610

Cash on Cash Return

-7.1%

Annual Revenue

$68,264

AirDNA projects $276/night at 66% occupancy ($66,532). Airbtics projects $267/night at 70% occupancy ($68,264). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, $267 rate per night.

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

Percentiles25%50%75%90%
Revenue$45,257$61,553$98,631$141,517
Occupancy61%70%81%94%
Nightly Rate$196$232$322$400

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$38,375
$219
46%
322$150❌❌✅Y / Y⭐️ 5 (66)
$43,638
$118
94%
322$125✅❌✅Y / Y⭐️ 4.5 (154)
$110,380
$420
70%
323$210✅✅✅Y / Y⭐️ 5 (73)
$37,214
$198
49%
322$130❌❌✅Y / Y⭐️ 4.6 (35)
$51,602
$169
81%
32.51$44✅❌✅Y / Y⭐️ 5 (93)
$108,115
$321
91%
322$100✅❌❌Y / Y⭐️ 5 (124)
$60,223
$162
95%
321$185❌❌❌Y / Y⭐️ 5 (170)
$75,516
$282
72%
33.53$200✅❌✅Y / Y⭐️ 5 (83)
$117,355
$328
96%
323$139✅✅❌Y / Y⭐️ 5 (184)
$54,333
$187
77%
321$180✅❌❌Y / Y⭐️ 4 (9)
$58,889
$229
64%
323$198✅❌❌Y / Y⭐️ 5 (76)
$83,260
$280
79%
313$125✅✅❌Y / Y⭐️ 5 (73)
$44,290
$224
52%
32.53$145❌❌❌Y / Y⭐️ 5 (112)
$57,236
$228
67%
322$135❌❌❌Y / Y⭐️ 4.7 (50)
$87,009
$290
81%
322$189✅❌❌Y / Y⭐️ 4.9 (82)
$50,184
$177
71%
325$200✅❌✅Y / Y⭐️ 4.8 (81)
$45,851
$219
56%
32.53$145✅❌❌Y / Y⭐️ 5 (217)
$70,508
$200
91%
321$185❌❌❌Y / Y⭐️ 5 (104)
$49,185
$184
66%
332$175❌❌✅Y / Y⭐️ 4.9 (23)
$119,944
$454
70%
331$400✅❌✅Y / Y⭐️ 5 (13)
$90,243
$327
72%
322$225✅❌✅Y / Y⭐️ 5 (46)
$51,500
$363
38%
322$200✅❌✅Y / Y⭐️ 5 (27)
$74,543
$306
64%
321$150✅❌✅Y / Y⭐️ 5 (148)
$37,250
$136
64%
313$160❌❌✅Y / Y⭐️ 5 (24)
$51,573
$330
42%
323$100✅❌❌Y / Y⭐️ 5 (20)
$52,789
$200
69%
322$170✅❌❌Y / Y⭐️ 4.9 (90)
$50,445
$248
52%
321$140✅❌✅Y / Y⭐️ 5 (298)
$47,866
$232
54%
323$235✅❌✅Y / Y⭐️ 5 (19)
$75,790
$334
60%
333$225✅✅❌Y / Y⭐️ 5 (89)
$83,907
$398
56%
322$190✅❌❌Y / Y⭐️ 5 (40)
$108,388
$296
98%
321$200✅❌✅Y / Y⭐️ 5 (23)
$79,396
$239
88%
322$200✅❌✅Y / Y⭐️ 5 (55)
$55,208
$191
73%
322$200❌❌✅Y / Y⭐️ 5 (80)
$67,959
$281
64%
321$150✅❌✅Y / Y⭐️ 5 (93)
$151,789
$503
81%
332$195✅❌✅Y / Y⭐️ 5 (110)
$56,607
$232
62%
333$210✅❌✅Y / Y⭐️ 5 (19)
$69,667
$188
96%
324$249✅❌❌Y / Y⭐️ 5 (36)
$59,488
$223
71%
322$125❌❌✅Y / Y⭐️ 5 (103)
$48,254
$186
70%
323$200❌❌✅N / Y⭐️ 4.5 (10)
$199,053
$594
90%
324$225✅❌❌Y / Y⭐️ 5 (264)

Return Metrics

-7.09% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$610-$1,220-$1,830-$2,440-$3,051-$6,102-$18,306
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-$610-$1,220-$1,830-$2,440-$3,051-$6,102-$18,306

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-7.09%

Payback Period Days

0

Return on Investment

-7.09%

property-location

1328 N Andrews Ave Fort Lauderdale, Florida, 33311

3 bed • 2 bath • 9 guests

Agent

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide


Laws

$68,264

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $276/night at 66% occupancy ($66,532.84). Airbtics projects $267/night at 70% occupancy ($68,264).

Top 53% of comparables

Top 41% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$71,870

Avg annual revenue

70%

Avg occupancy rate

$267

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

$35k

$90k

$145k

$200k

Sign up to see the data on 40 all comparables

-$610

Profit

Revenue

$68,264

Operating Expenses

$20,874

Operating Income

$47,390

Net Effective Rent

$48,000

Profit (Cash Flow)

-$610

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-7.09%

Payback Period Days

0