BNBCalc Short Term Rental Investment Analysis 299 NE 46th St, Pompano Beach, FL 33064, États-Unis

3 bed • 2 bath • 6 guests • $445,000

BNB

Calc

Report by:

miguel033097@gmail.com

Annual Revenue

$41,492

Profit (Cash Flow)

-$7,001

Cap Rate

5.2%

Annual Revenue

$41,492

AirDNA projects $160/night at 71% occupancy ($41,491).

BNB Calc projects a 71% occupancy rate, $160 rate per night.

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

Return Metrics

-6.31% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$7,000	-$14,001	-$21,001	-$28,002	-$35,002	-$70,005	-$210,015
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,371	$9,013	$13,940	$19,172	$24,726	$58,078	$356,000
Down Payment	$89,000	$89,000	$89,000	$89,000	$89,000	$89,000	$89,000
Property Appreciation	$13,350	$27,100	$41,263	$55,851	$70,876	$153,042	$635,131
Total Return	$99,721	$111,112	$123,202	$136,021	$149,600	$230,116	$870,116

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.31%

Cap Rate

5.17%

Return on Investment

9.67%

299 NE 46th St Pompano Beach, Florida, 33064-3438

3 bed • 2 bath • 6 guests

Purchase Price

Pompano Beach

Zoning

Laws

$41,492

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$7,001

Profit

Revenue

$41,492

Operating Expenses

$18,474

Operating Income

$23,018

Mortgage & Taxes

$30,018

Profit (Cash Flow)

-$7,001

$110,850

Cash Investment

Down Payment

$89,000

Renos & Furnishing

$8,500

Closing Costs

$13,350

Total

$110,850

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.31%

Cap Rate

5.17%

Return on Investment

9.67%