BNBCalc Short Term Rental Cohost Analysis 2518 Whale Harbor Ln, Fort Lauderdale, FL, 33312

3 bed • 2 bath • 6 guests • $1,062,900

BNB

Calc

Owner income

$51,973

Per year

This Airbnb could earn an additional

$1,287

Per month vs a Long-Term Rental

Annual Revenue range

$74,322 - $137,228

Annual Revenue

$74,247

AirDNA projects $296/night at 62% occupancy ($67,029). Airbtics projects $308/night at 66% occupancy ($74,246). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, $308 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$49,976	$74,322	$102,048	$137,228
Occupancy	53%	68%	77%	85%
Nightly Rate	$253	$292	$350	$425

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Upscale FL Waterfront Heaven, Heated Pool, Jacuzzi	$112,438	$420	72%	3	2	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (32)
Waterfront \| Private Beach \|Heated Pool \|Mini Golf	$91,183	$260	90%	3	3	3	$360	✅	❌	✅	Y / Y	⭐️ 5 (25)
Quiet family vacation, minutes from Airport	$89,302	$315	66%	3	2	1	$425	✅	❌	✅	Y / Y	⭐️ 4.5 (61)
Tiki-home 🌴 Elite Staycation	$72,155	$355	54%	3	2	2	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (58)
Zen Gem: Saltwater Pool, Putting Green, Near Beach	$138,196	$411	88%	3	3	1	$220	✅	❌	❌	Y / Y	⭐️ 5 (46)
Escape & Relax w/ Jacuzzi + Patio, Fire Pit, Gym	$49,962	$160	77%	3	2	1	$245	❌	✅	✅	Y / Y	⭐️ 4.5 (52)
Sunset Serenity: Your Fort Lauderdale Retreat	$42,732	$172	65%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (36)
Very Nice 3 Bedrooms 2 baths with great amenities.	$35,235	$197	44%	3	2	2	$199	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Fort Lauderdale JAM STR-3609	$60,983	$207	73%	3	2	1	$380	❌	❌	✅	Y / Y	⭐️ 4.7 (22)
Cozy Family-Friendly Waterfront Home/Heated Pool	$43,678	$240	47%	3	2	2	$170	✅	❌	✅	Y / Y	⭐️ 5 (17)
Hard Rock House	$39,213	$99	76%	3	2	1	$380	❌	❌	✅	Y / Y	⭐️ 4.5 (43)
Sail Away to Cobia Harborage - Waterfront	$81,004	$277	79%	3	2	2	$170	❌	✅	✅	Y / Y	⭐️ 5 (20)
Casa Lani 🌅Charming Modern Ft Lauderdale Pool Home	$72,710	$291	67%	3	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (20)
🌴3BR HEATED Pool Home \| Airport/Beaches/Las Olas	$89,705	$356	68%	3	2	2	$185	✅	❌	❌	Y / Y	⭐️ 5 (87)
Seaside Retreat. Heated Pool/BBQ. Tiki Bar	$94,952	$311	80%	3	2	1	$220	✅	❌	❌	Y / Y	⭐️ 5 (38)
Waterview w/ Heated Pool & 15 Mins to FLL Beaches	$76,586	$272	75%	3	1	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (45)
Castaways Casita \| Saltwater Pool \| Dog Friendly	$75,668	$297	68%	3	2	3	$90	✅	❌	✅	Y / Y	⭐️ 5 (14)
Luxury Waterfront Home with Pool In Ft. Lauderdale	$76,658	$414	50%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (13)
Beautiful Boho Home w/ Fenced-in Pool & Game Room!	$68,846	$266	68%	3	2	1	$195	✅	❌	❌	Y / Y	⭐️ 4.9 (42)
Sun-Soaked Retreat near Hard Rock: Beach Proximity	$59,521	$191	76%	3	2	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (30)
Fort Lauderdale Vacation Rental ~ 8 Mi to Beaches!	$127,368	$348	100%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (34)
Outdoor Pool \| BBQ \| Mins away from airport	$75,854	$238	80%	3	2	1	$195	✅	❌	❌	Y / Y	⭐️ 4.8 (29)
Fort Lauderdale Vacation Rental w/ Pool & Dock	$129,798	$601	58%	3	2	2	$181	✅	❌	✅	Y / Y	⭐️ 4.8 (5)
Poolside \| 3BR \| Pool \| Sun Loungers	$61,730	$294	55%	3	2	1	$150	✅	✅	❌	Y / Y	⭐️ 4.5 (31)
Waterfront Villa Fort Lauderdale, FL	$118,380	$472	66%	3	3	2	$300	✅	❌	❌	Y / Y	⭐️ 5 (6)
Pool Near Hard Rock/Airport/Olas	$80,678	$267	82%	3	2	2	$140	✅	❌	✅	Y / Y	⭐️ 4.5 (19)
Casa Rockstar 3 Bedroom with Dock and Jacuzzi	$47,973	$257	51%	3	2	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (1)
Resort Style Living \| Mins to Downtown & Hard Rock	$55,638	$338	44%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (26)
Villa on the water great location long term avail	$159,707	$508	85%	3	2.5	3	$275	✅	❌	✅	Y / Y	⭐️ 5 (82)
Modern Home with Pool and a large backyard!	$48,275	$290	45%	3	3	7	$250	✅	❌	✅	Y / Y	⭐️ 4.5 (40)
Near it all! 3 bedroom, 2 bath house, Pool table	$39,555	$349	30%	3	2	3	$200	✅	❌	✅	Y / Y	⭐️ 4.8 (12)
Les Palmiers	$111,813	$611	50%	3	3.5	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Rockstar 3BD with Dock & Hot Tub	$38,671	$300	31%	3	2	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (2)
Serene Waterfront Living Bliss	$66,405	$378	48%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Zen Home Getaway - HotTub/BBQ + 5 min to Hard Rock	$56,805	$242	62%	3	2	3	$195	❌	✅	✅	Y / Y	⭐️ 5 (31)
Waterfront Oasis with outdoor kitchen and shower	$74,913	$301	68%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Luxury Pool House 3BR Canal-Side	$95,204	$283	85%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
3BR 2BA near Airport Port Everglade Coastal Vibe	$48,322	$163	81%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Spacious waterfront home	$80,985	$299	74%	3	2	1	$199	❌	❌	✅	Y / N	⭐️ 3.6 (3)
Sunshine Tipsea Tiki	$72,761	$280	71%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)

2518 Whale Harbor Ln Fort Lauderdale, Florida, 33312

3 bed • 2 bath • 6 guests

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide

Laws

$74,247

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $296/night at 62% occupancy.Projected nightly rate is $308/night at 66% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$76,539

Avg annual revenue

66%

Avg occupancy rate

$308

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$35k

$75k

$115k

$160k

$14,849

Profit

Revenue

$74,247

Cleaning

$9,225

Cohost commission

$14,849

Owner payout

$51,973

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

7,150 sqft

Year built:

1958

Size:

1,572 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 7,150 sqft

Building area: 1,572 sqft

Garage: No

Heating: Central

Pool: Yes

Fireplaces: -

Basement: No

Cooling: Central Air

View: Canal, Pool

Parking: Attached Carport, Driveway, Paver Block, Rv/Boat Parking, Automatic Garage Door Opener

Amenities: Dishwasher, Disposal, Dryer, Microwave, Electric Range, Refrigerator, Self Cleaning Oven, Washer

Price per square foot: $676

Lot Info

Zoning: -

Land Use: -

Parcel Number: 504219160100

Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)

Tax Info

Year Assessed: 2024

Assessed Value: $665,790

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $1,062,900

Schools

Elementary School: Stephen Foster Elementary School with 9/10 star rating
Middle School: New River Middle School with 4/10 star rating
High School: Stranahan High School with 5/10 star rating