BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1721 N 16th Ct, Hollywood, FL 33020, USA

3 bed • 2 bath • 7 guests • $0

BNB

Calc

Report by:

a.s.accommodations1@gmail.com

Annual Revenue

$89,529

Profit (Cash Flow)

$18,490

Cash on Cash Return

146.7%

Annual Revenue

$89,529

AirDNA projects $383/night at 64% occupancy ($89,528).

BNB Calc projects a 64% occupancy rate, $383 rate per night.

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


Return Metrics

146.74% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$18,489$36,979$55,469$73,959$92,449$184,898$554,696
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$18,489$36,979$55,469$73,959$92,449$184,898$554,696

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

146.74%

Payback Period Days

248

Return on Investment

146.74%

property-location

1721 N 16th Ct Hollywood, Florida, 33020-2807

3 bed • 2 bath • 7 guests

Agent

Inquire about this property

Contact Agent

$89,529

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$18,490

Profit

Revenue

$89,529

Operating Expenses

$23,039

Operating Income

$66,490

Net Effective Rent

$48,000

Profit (Cash Flow)

$18,490

$12,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$4,100

Total

$12,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

146.74%

Payback Period Days

248