BNBCalc Short Term Rental Rental Arbitrage Analysis 211 SE 9th St, Hallandale Beach, FL 33009, USA

4 bed • 3 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$123,796

Profit (Cash Flow)

$30,302

Cash on Cash Return

185.3%

Annual Revenue

$123,796

AirDNA projects $538/night at 63% occupancy ($123,795).

BNB Calc projects a 63% occupancy rate, $538 rate per night.

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

Return Metrics

185.33% 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)	$30,302	$60,604	$90,907	$121,209	$151,511	$303,023	$909,070
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	$30,302	$60,604	$90,907	$121,209	$151,511	$303,023	$909,070

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

185.33%

Payback Period Days

197

Return on Investment

185.33%

211 SE 9th St Hallandale Beach, Florida, 33009-7110

4 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Hallandale Beach

Zoning

Laws

$123,796

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$30,302

Profit

Revenue

$123,796

Operating Expenses

$27,493

Operating Income

$96,302

Net Effective Rent

$66,000

Profit (Cash Flow)

$30,302

$16,350

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$5,600

Total

$16,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

185.33%

Payback Period Days

197