BNBCalc Short Term Rental Rental Arbitrage Analysis 1779 Marietta Dr, Fort Lauderdale, FL 33316, USA

3 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$161,675

Profit (Cash Flow)

$39,257

Cash on Cash Return

240.1%

Annual Revenue

$161,675

AirDNA projects $681/night at 65% occupancy ($161,675).

BNB Calc projects a 65% occupancy rate, $681 rate per night.

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

Return Metrics

240.1% 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)	$39,257	$78,514	$117,772	$157,029	$196,287	$392,574	$1,177,724
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	$39,257	$78,514	$117,772	$157,029	$196,287	$392,574	$1,177,724

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

240.1%

Payback Period Days

152

Return on Investment

240.1%

1779 Marietta Dr Fort Lauderdale, Florida, 33316-3111

3 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide

Laws

$161,675

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$39,257

Profit

Revenue

$161,675

Operating Expenses

$32,418

Operating Income

$129,257

Net Effective Rent

$90,000

Profit (Cash Flow)

$39,257

$16,350

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$7,600

Total

$16,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

240.1%

Payback Period Days

152