BNBCalc Short Term Rental Rental Arbitrage Analysis 1435 Grant St, Hollywood, FL 33020, USA

4 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$116,367

Profit (Cash Flow)

$41,839

Cash on Cash Return

286.6%

Annual Revenue

$116,367

AirDNA projects $531/night at 60% occupancy ($116,366).

BNB Calc projects a 60% occupancy rate, $531 rate per night.

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

Return Metrics

286.56% 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)	$41,839	$83,678	$125,517	$167,356	$209,195	$418,390	$1,255,171
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	$41,839	$83,678	$125,517	$167,356	$209,195	$418,390	$1,255,171

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

286.56%

Payback Period Days

127

Return on Investment

286.56%

1435 Grant St Hollywood, Florida, 33020-3750

4 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Hollywood

Zoning

Laws

$116,367

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$41,839

Profit

Revenue

$116,367

Operating Expenses

$26,528

Operating Income

$89,839

Net Effective Rent

$48,000

Profit (Cash Flow)

$41,839

$14,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$4,100

Total

$14,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

286.56%

Payback Period Days

127