BNBCalc Short Term Rental Rental Arbitrage Analysis 315 Franklin St, Hollywood, FL, 33019

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$63,724

Profit (Cash Flow)

$3,228

Cash on Cash Return

48.9%

Annual Revenue

$63,724

AirDNA projects $339/night at 59% occupancy ($73,052). Airbtics projects $197/night at 66% occupancy ($47,489). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 73% occupancy rate, $239 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,021	$39,322	$67,155	$85,852
Occupancy	61%	66%	73%	77%
Nightly Rate	$136	$153	$239	$290

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Waves on Walnut - Beach access	$54,919	$234	62%	2	1.5	1	$130	✅	❌	✅	Y / Y	⭐️ 5 (16)
*True Beach House - 2 Bed, 2 Bath, By the Beach	$59,879	$196	82%	2	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (57)
RELAXING 2 BED, 2 BATH APARTMENT BY THE BEACH	$59,879	$196	82%	2	2	3	$150	❌	❌	❌	N / Y	⭐️ 5 (33)
Hollywood Beach House, Steps to the beach!	$47,730	$249	51%	2	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (22)
New! Waves on Walnut # 1	$69,684	$289	64%	2	1.5	1	$150	✅	❌	✅	N / Y	⭐️ 5 (4)
Waves On Walnut # 4-Beach access	$53,031	$218	64%	2	1.5	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (15)
Casa Del Mar Beach apartment suite 1	$59,315	$303	52%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Waves On Walnut # 4-Beach Access	$65,181	$280	62%	2	1.5	2	$150	✅	❌	✅	N / Y	⭐️ 5 (3)
Best Stay\|Amazing Pool\|Hollywood Beach Broad–walk	$40,320	$149	68%	2	1	4	$249	✅	✅	✅	Y / Y	⭐️ 5 (8)
Little “house” right on the beach	$53,728	$204	69%	2	2	1	$170	❌	❌	✅	Y / Y	⭐️ 5 (166)
Double Rooms Perfect for a Family	$32,289	$136	62%	2	2	2	$89	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
My Beach Club - Your Luxury Retreat by the Beach!	$81,099	$441	46%	2	3	3	$215	❌	❌	❌	Y / Y	⭐️ 5 (13)
Direct Ocean View & Beach access + Free Parking	$141,886	$545	70%	2	1	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (94)
Oceanfront views and Beach Access Condo 2/2	$89,621	$310	77%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (91)
Lovely 2 - Bedroom Rental Unit Near the Beach	$40,426	$122	87%	2	1	2	$105	❌	❌	✅	Y / Y	⭐️ 5 (148)
Palms 1 - entire house minutes away from beaches	$42,603	$151	76%	2	2	3	$120	❌	❌	✅	Y / Y	⭐️ 5 (167)
2 Bdrm Villa Hollywood Steps To Beach & Boardwalk	$42,740	$239	46%	2	1	2	$139	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
2BD/2BA Bungalow 5 min Beach , 15 min Hard Rock	$40,873	$144	75%	2	2	2	$149	❌	❌	✅	Y / Y	⭐️ 4.5 (91)
Stylish House Close to Airport/Beach/Cruise Port	$33,633	$114	75%	2	1	1	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (119)
Ocean View Balcony– Rooftop Pool & Hot Tub+ Gym	$58,456	$248	60%	2	2	4	$249	✅	✅	✅	Y / Y	⭐️ 5 (34)
Stunning Intracoastal Views & Sunset Steps F/beach	$32,414	$141	56%	2	1	1	$185	✅	✅	✅	Y / Y	⭐️ 4.5 (6)
CH Luxury Water View And An Incredible Sunset-CS36	$62,806	$242	69%	2	2	1	$281	✅	✅	✅	Y / Y	⭐️ 4.5 (38)
CH 2 Bedroom - The Sunrise From Your Balcony-CS39	$77,821	$246	83%	2	2	1	$281	✅	✅	✅	Y / Y	⭐️ 5 (27)
Chic 2BR Condo with Intracoastal View-CS8	$60,749	$216	74%	2	1	1	$281	✅	❌	✅	Y / Y	⭐️ 5 (14)
Spacious Hollywood Beach Apartment for 4/5, views	$45,183	$155	73%	2	1	1	$290	✅	✅	✅	Y / Y	⭐️ 5 (42)
ULTRA joyful apartment perfect for families	$33,866	$130	70%	2	2	1	$35	❌	❌	❌	N / Y	⭐️ 5 (47)
Rooftop Pool\| Hollywood Beach Broad–walk+ Gym	$35,247	$134	67%	2	1	4	$199	✅	✅	✅	Y / Y	⭐️ 4.5 (50)
Best Stay\|Amazing Pool\|Hollywood Beach \|Broad–walk	$37,635	$152	63%	2	1	4	$199	✅	✅	✅	Y / Y	⭐️ 4.5 (67)
Hollywood Beach Broad–walk-\|Amazing Pool+ Hot Tub	$35,837	$136	66%	2	1	4	$199	✅	✅	✅	Y / Y	⭐️ 4.5 (24)
Hollywood Beach Broad–walk\|Best Stay\| Rooftop Pool	$35,493	$135	67%	2	1	4	$199	✅	✅	✅	Y / Y	⭐️ 0 (2)
Best Stay\|Amazing Pool\|Hollywood Beach Broad–walk	$38,272	$150	65%	2	1	4	$199	✅	✅	✅	Y / Y	⭐️ 4.5 (25)
Hollywood Beach Broad–walk\|Amazing Pool+ Hot Tub	$37,583	$135	68%	2	1	4	$249	✅	✅	✅	Y / Y	⭐️ 4.5 (15)
Best Stay–Balcony & Rooftop pool - Condo Resort	$36,514	$141	64%	2	1	4	$249	✅	✅	✅	Y / Y	⭐️ 4.5 (16)
Perfect Relax\|Hollywood Beach - Amazing Pool+Gym	$41,206	$142	74%	2	1	4	$249	✅	✅	✅	Y / Y	⭐️ 5 (5)
Lovely Apt for 6 \| Hollywood Beach Broad–walk	$32,415	$124	61%	2	1	4	$249	✅	✅	✅	Y / Y	⭐️ 4.5 (13)
Amazing Sunsets and Relaxing Real Two Bedroom-CS24	$43,334	$157	71%	2	2	1	$281	✅	✅	✅	Y / Y	⭐️ 4.2 (8)
Luxurious, Spacious Tropical Haven Mins from Beach	$46,269	$225	54%	2	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (24)
Lovely Apartment\|Hollywood Beach+ Rooftop Pool	$29,267	$120	57%	2	1	4	$249	✅	✅	✅	Y / Y	⭐️ 4.8 (4)
Hollywood 2 Bdrm Beach Vacation & Hard Rock SC02	$23,655	$116	46%	2	1	1	$125	❌	❌	✅	N / Y	⭐️ 4.5 (79)
Country Living for Four	$37,943	$140	66%	2	1	2	$165	❌	✅	✅	Y / Y	⭐️ 5 (280)

Return Metrics

48.9% 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)	$3,227	$6,455	$9,683	$12,911	$16,139	$32,279	$96,839
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	$3,227	$6,455	$9,683	$12,911	$16,139	$32,279	$96,839

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

48.9%

Payback Period Days

746

Return on Investment

48.9%

315 Franklin St Hollywood, Florida, 33019

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Hollywood

Zoning

Laws

$63,724

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $339/night at 59% occupancy ($73,052.45). Airbtics projects $197/night at 66% occupancy ($47,489).

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$49,770

Avg annual revenue

66%

Avg occupancy rate

$197

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

$25k

$60k

$100k

$145k

$3,228

Profit

Revenue

$63,724

Operating Expenses

$20,284

Operating Income

$43,440

Net Effective Rent

$40,212

Profit (Cash Flow)

$3,228

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

48.9%

Payback Period Days

746