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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

146.74%

Payback Period Days

248

Return on Investment

146.74%

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

3 bed • 2 bath • 7 guests

Monthly Rent

Inquire about this property

Contact Agent

$89,529

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Cash on Cash Return

146.74%

Payback Period Days

248