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

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$101,801

Profit (Cash Flow)

$29,167

Cash on Cash Return

231.5%

Annual Revenue

$101,801

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

BNB Calc projects a 67% occupancy rate, $416 rate per night.

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

Return Metrics

231.48% 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)	$29,166	$58,333	$87,500	$116,666	$145,833	$291,667	$875,001
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	$29,166	$58,333	$87,500	$116,666	$145,833	$291,667	$875,001

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

231.48%

Payback Period Days

157

Return on Investment

231.48%

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

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide

Laws

$101,801

Annual Revenue

AirDNA projects $416/night at 67% occupancy ($101,800.8).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$29,167

Profit

Revenue

$101,801

Operating Expenses

$24,634

Operating Income

$77,167

Net Effective Rent

$48,000

Profit (Cash Flow)

$29,167

$12,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$4,100

Total

$12,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

231.48%

Payback Period Days

157