BNBCalc Short Term Rental Rental Arbitrage Analysis 1612 Northeast 16th Avenue, Fort Lauderdale, FL, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Report by:

Co-Founders at From Pines to Palms

954-504-9676

info@frompinestopalms.com

Frompinestopalms.com

Annual Revenue

$150,663

Profit (Cash Flow)

$66,457

Cash on Cash Return

371.3%

Annual Revenue

$150,663

AirDNA projects $416/night at 67% occupancy ($101,800).

BNB Calc projects a 75% occupancy rate, $550 rate per night.

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

Return Metrics

371.26% 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)	$66,456	$132,913	$199,370	$265,827	$332,284	$664,569	$1,993,708
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	$66,456	$132,913	$199,370	$265,827	$332,284	$664,569	$1,993,708

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

371.26%

Payback Period Days

Return on Investment

371.26%

1612 NE 16th Ave Fort Lauderdale, Florida, 33305-3305

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact

Co-Founders at From Pines to Palms

Fort Lauderdale

Guide

Zoning

Guide

Laws

$150,663

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$66,457

Profit

Revenue

$150,663

Operating Expenses

$32,606

Operating Income

$118,057

Net Effective Rent

$51,600

Profit (Cash Flow)

$66,457

$17,900

Cash Investment

Renos & Furnishing

$13,500

Setup Costs

$4,400

Total

$17,900

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

371.26%

Payback Period Days