Short Term Rental Analysis

2670 E Sunrise Blvd

Fort Lauderdale, Florida

2 bed

1 bath

4 guests

$275,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $319

AirDna Occupancy: 66%

Avg Daily Rate

Annual Revenue
$76,898

Occupancy Rate

241 Days/Year

66%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$76,898

Operating Expenses

-$16,922

Operating Income

$59,975

Mortgage & Taxes

-$19,572

Profit (Cash Flow)

$40,403

Get a Free Property Analysis

Want to see how much a property would make on Airbnb? All you need is an address to project your short term rental income. Go from a Zillow listing to complete financial analysis in seconds.

Return Metrics

53.87% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

53.87%

Cap Rate

21.8%

Cash Investment Summary

You will need $75,000 in cash to and renovate this property

Down Payment

-$68,750

Furniture & Renovations

-$6,250

Closing Costs

$0