BNBCalc Short Term Rental Rental Arbitrage Analysis 315 S 26th Ave

6 bed • 4 bath • 18 guests • $0

BNB

Calc

Annual Revenue

$155,484

Profit (Cash Flow)

$52,135

Cash on Cash Return

345.3%

Annual Revenue

$155,484

AirDNA projects $665/night at 57% occupancy ($138,445). Airbtics projects $774/night at 55% occupancy ($155,484). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 55% occupancy rate, $774 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$71,244	$113,638	$292,991	$416,312
Occupancy	32%	42%	75%	99%
Nightly Rate	$577	$712	$1,042	$1,113

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Decadent Compound - Private Pool & Hottub	$263,955	$1,090	65%	8	8	3	$325	✅	✅	❌	Y / Y	⭐️ 4.8 (260)
BEAUTIFUL PRIVATE RESORT HOME.7 bedrooms 5 bath	$95,206	$621	40%	7	5	3	$299	✅	✅	✅	Y / Y	⭐️ 4.7 (60)
First-Class Villa in Hollywood Lakes Heated Pool	$101,409	$322	79%	6	3	6	$375	✅	❌	✅	Y / Y	⭐️ 4.9 (80)
Modern Luxury 8BR/6BT Villa Beach, Miami FLL Mins	$125,985	$1,107	30%	8	6	2	$699	✅	❌	❌	Y / Y	⭐️ 5 (64)
STUNING PRIVATE RESORT..10 bedrooms..6 bathrooms	$166,108	$1,168	38%	10	6	3	$499	✅	✅	✅	Y / Y	⭐️ 4.2 (7)
Total Oasis @ Hollywood, FL (3 miles to the beach)	$328,656	$803	100%	8	6	1	$640	✅	❌	❌	Y / Y	⭐️ 5 (21)
TROPICAL PRIVATE POOL HOME 6 BEDROOMS 4 BATHS	$65,755	$563	31%	6	4	3	$299	✅	❌	✅	Y / Y	⭐️ 4.4 (13)
Jardins d'Eden \| Turfed Pool \| 6min Beach	$337,373	$898	99%	7	3	2	$249	✅	❌	✅	Y / Y	⭐️ 4.9 (73)
tropical vacation pool home 6 bedrooms 4 bath	$66,925	$598	30%	6	4	3	$299	✅	❌	❌	Y / Y	⭐️ 4 (8)
hollywood castle palace 7 bedrooms 4 baths	$98,434	$571	45%	6	4	3	$299	✅	✅	✅	Y / Y	⭐️ 4.3 (102)

Return Metrics

345.26% 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)	$52,135	$104,270	$156,406	$208,541	$260,677	$521,354	$1,564,062
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	$52,135	$104,270	$156,406	$208,541	$260,677	$521,354	$1,564,062

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

345.26%

Payback Period Days

105

Return on Investment

345.26%

315 N 26th Ave Hollywood, Florida, 33020

6 bed • 4 bath • 18 guests

Monthly Rent

Inquire about this property

Contact Agent

$5,928

Zestimate

Hollywood

Zoning

Laws

$155,484

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $665/night at 57% occupancy.Projected nightly rate is $774/night at 55% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$164,980

Avg annual revenue

55%

Avg occupancy rate

$774

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

$65k

$155k

$245k

$340k

$52,135

Profit

Revenue

$155,484

Operating Expenses

$32,213

Operating Income

$123,271

Net Effective Rent

$71,136

Profit (Cash Flow)

$52,135

$15,100

Cash Investment

Renos & Furnishing

$15,000

Setup Costs

$100

Total

$15,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

345.26%

Payback Period Days

105