Short Term Rental Analysis

NE 1st Ave.

Fort Lauderdale, Florida

3 bed

2 bath

7 guests

$470,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $314

AirDna Occupancy: 66%

Avg Daily Rate

Annual Revenue
$92,896

Occupancy Rate

296 Days/Year

81%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$92,896

Operating Expenses

-$21,636

Operating Income

$71,259

Mortgage & Taxes

-$28,392

Profit (Cash Flow)

$42,867

Get a Free Property Analysis

Want to see how much a property would make on Airbnb? All you need is an address to project your short term rental income. Go from a Zillow listing to complete financial analysis in seconds.

Return Metrics

133.96% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

133.96%

Cap Rate

15.16%

Cash Investment Summary

You will need $32,000 in cash to and renovate this property

Down Payment

-$23,500

Furniture & Renovations

-$8,500

Closing Costs

$0