BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2700 Sw 34th Ave, Fort Lauderdale, FL 33312

3 bed β€’ 2 bath β€’ 9 guests β€’ $833,000

BNB

Calc

Annual Revenue

$55,316

Profit (Cash Flow)

-$21,746

Cap Rate

4.1%

Annual Revenue

$55,316

Airbtics projects $233/night at 65% occupancy ($55,316). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 65% occupancy rate, $233 rate per night.

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

Percentiles25%50%75%90%
Revenue$35,947$58,889$62,676$84,392
Occupancy49%56%88%97%
Nightly Rate$171$182$265$335

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Fort Lauderdale Bimini House
$62,741
$319
50%
323$155βœ…βŒβœ…Y / Y⭐️ 4.8 (96)
Renovated 3 BD- 8 MINS to Hard Rock Casino
$62,484
$176
97%
322$0❌❌❌Y / Y⭐️ 4.9 (17)
Luxury OASIS Villa on the water great locaion
$111,667
$482
58%
333$275βœ…βŒβœ…Y / Y⭐️ 5 (64)
Waterfront paradise with heated pool & jacuzzi
$55,559
$276
55%
325$0βœ…βœ…βŒY / Y⭐️ 4.9 (11)
Close to the Seminole Hard Rock Casino, Free PRKG
$32,997
$184
49%
321$0βŒβœ…βœ…Y / Y⭐️ 4.4 (8)
Hard Rock Casino house FREE PRKG
$23,365
$168
38%
321$0βŒβŒβœ…Y / Y⭐️ 4.8 (4)
Luxury Pool House 3BR Canal-Side
$81,362
$234
95%
324$0βœ…βŒβŒY / Y⭐️ 4.8 (4)
Family Get Together Spot
$21,082
$144
40%
321$0❌❌❌Y / Y⭐️ 5 (23)
Sail Away to Cobia Harborage - Waterfront
$44,800
$180
68%
322$0βŒβŒβœ…Y / Y⭐️ 5 (2)
Pool Near Hard Rock/Airport/Olas
$62,220
$170
100%
322$0βœ…βŒβœ…Y / Y⭐️ 4.6 (5)

Return Metrics

-10.86% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$21,746-$43,492-$65,239-$86,985-$108,732-$217,464-$652,393
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$666,400$666,400$666,400$666,400$666,400$666,400$666,400
Down Payment$166,600$166,600$166,600$166,600$166,600$166,600$166,600
Property Appreciation$24,990$50,729$77,241$104,548$132,675$286,482$1,188,909
Total Return$836,243$840,236$845,002$850,563$856,943$902,017$1,369,515

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-10.86%

Cap Rate

4.13%

Return on Investment

5.71%

property-location

2700 Sw 34th Ave Fort Lauderdale, FL, 33312

3 bed β€’ 2 bath β€’ 9 guests

Est. $3,995/mo

Agent

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide


Laws

$55,316

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $233/night at 65% occupancy.

Top 31% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$55,827

Avg annual revenue

65%

Avg occupancy rate

$233

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$50k

$80k

$115k

Sign up to see the data on 10 all comparables

-$21,746

Profit

Revenue

$55,316

Operating Expenses

$20,871

Operating Income

$34,445

Mortgage & Taxes

$56,192

Profit (Cash Flow)

-$21,746

$200,090

Cash Investment

Down Payment

$166,600

Renos & Furnishing

$8,500

Closing Costs

$24,990

Total

$200,090

DSCR Ratio

Weak

0.61

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-10.86%

Cap Rate

4.13%

Profit (Cummulative)

-$21,746

$666,400

$8,500

$24,990

$0

Total Gain

$11,427

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$39,535

Deductible property tax

$8,247

Your total deduction

$105,443

Your adjusted annual income

$150,000 - $105,443 = $44,557


Taxes on $44,557 (30%)

$13,367

Your old tax bill

$45,000

Your new tax bill

$13,367


Estimated tax savings

$31,633

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com