BNBCalc Short Term Rental Rental Arbitrage Analysis 1727 Johnson St unit 2, Hollywood, FL 33020, USA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Report by:

marcharari04@gmail.com

Annual Revenue

$44,560

Profit (Cash Flow)

$3,367

Cash on Cash Return

160.3%

Annual Revenue

$44,560

AirDNA projects $140/night at 61% occupancy ($31,191).

BNB Calc projects a 61% occupancy rate, $200 rate per night.

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

Return Metrics

160.33% 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)	$3,366	$6,733	$10,100	$13,467	$16,834	$33,669	$101,009
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	$3,366	$6,733	$10,100	$13,467	$16,834	$33,669	$101,009

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

160.33%

Payback Period Days

227

Return on Investment

160.33%

1727 Johnson St Hollywood, Florida, 33020-3605

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Hollywood

Zoning

Laws

$44,560

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$3,367

Profit

Revenue

$44,560

Operating Expenses

$17,193

Operating Income

$27,367

Net Effective Rent

$24,000

Profit (Cash Flow)

$3,367

$2,100

Cash Investment

Renos & Furnishing

Setup Costs

$2,100

Total

$2,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

160.33%

Payback Period Days

227