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 Cohost Analysis 325 Isle of Capri Drive, Fort Lauderdale, FL

5 bed • 2 bath • 15 guests • $2,163,100

BNB

Calc

Report by:

Co-Founders at From Pines to Palms

954-504-9676

info@frompinestopalms.com

Frompinestopalms.com

Owner income

$165,818

Per year

This Airbnb could earn an additional

$12,590

Per month vs a Long-Term Rental

Annual Revenue range

$176,056 - $526,674

Annual Revenue

$236,883

AirDNA projects $704/night at 49% occupancy ($125,994). Airbtics projects $950/night at 59% occupancy ($204,719). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 67% occupancy rate, $968 rate per night.

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

Percentiles25%50%75%90%
Revenue$102,414$176,056$287,012$526,674
Occupancy48%60%72%80%
Nightly Rate$575$789$1,066$1,765

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
Come To Paradise, Walk 2 Shops, Restaurants, Beach

No image available

$117,593
$743
43%
533$330✅❌❌Y / Y⭐️ 5 (177)
LAS OLAS Poolside Palms [5 BD/4.5 BTH w/ DOCK]

No image available

$211,728
$856
67%
501$295✅❌❌Y / Y⭐️ 5 (34)
Luxury Waterfront Pool Home Steps from Las Olas

No image available

$161,239
$915
48%
523$450✅❌✅Y / Y⭐️ 4.5 (25)
House + Cabana + Apt w/ Private Courtyard & Pool

No image available

$118,773
$440
68%
543$385✅❌❌Y / Y⭐️ 5 (64)
Architectural Masterpiece | Waterfront | Nurmi Key

No image available

$312,836
$1,058
78%
54.51$595✅❌✅Y / Y⭐️ 5 (16)
Waterfront Villa | Beach Walking Distance|Fogg Key

No image available

$357,651
$1,092
87%
501$549✅❌✅Y / Y⭐️ 5 (24)
The Playful Oasis

No image available

$97,560
$417
63%
533$349✅❌❌Y / Y⭐️ 5 (43)
Waterfront Oasis | Saltwater Pool | Paddle Boards

No image available

$170,335
$629
71%
542$350✅❌✅Y / Y⭐️ 5 (37)
#1 Beach Estate Las Olas Beach Best Location

No image available

$151,056
$444
89%
554$590✅✅✅Y / Y⭐️ 5 (101)
Family-Friendly Beach House, Steps to Beach

No image available

$139,803
$636
58%
531$440✅❌❌Y / Y⭐️ 4.6 (97)
Floridita 5 Bedroom/Heated Pool/Tiki/Outdoor Oasis

No image available

$108,148
$576
50%
542$500✅❌❌Y / Y⭐️ 5 (12)
50% off 5BR Luxury Mins to Las Olas, Shops & Beach

No image available

$96,692
$345
74%
543$295✅❌❌Y / Y⭐️ 5 (60)
Heated Pool! 5 Bedrooms+1 Mile To Beach/Las Olas!

No image available

$94,249
$262
96%
544$399✅❌❌Y / Y⭐️ 5 (98)
LUXURIOUS MANSION by the water with 5 suites!!

No image available

$279,371
$1,994
37%
563$650✅✅✅Y / Y⭐️ 5 (31)
! 3 Units-Tropical Paradise for 11!

No image available

$233,664
$823
77%
543$475✅❌❌Y / Y⭐️ 5 (41)
Once Upon a Tide 🌊

No image available

$91,650
$491
51%
553$0❌✅❌Y / Y⭐️ 4.8 (35)
Walk to Beach | Serenity | Hemingway Key

No image available

$242,088
$870
72%
551$549✅✅✅Y / Y⭐️ 5 (5)
Las Olas Modern Masterpiece/walk to the beach

No image available

$88,539
$498
48%
54.53$350❌❌❌Y / Y⭐️ 5 (52)
Intracoastal Reserve by RH

No image available

$185,883
$777
63%
55.53$500✅✅❌Y / Y⭐️ 5 (38)
5 Bedroom Waterfront Las Olas Home w/ Pool & Spa

No image available

$334,375
$1,721
53%
55.54$400✅✅❌Y / Y⭐️ 5 (14)
Fort Lauderdale Beach Oasis

No image available

$181,309
$799
62%
561$0✅❌✅Y / Y⭐️ 4.5 (26)
Private Waterfront Home - Pool/Hot Tub near beach

No image available

$197,975
$726
74%
53.53$250✅✅❌Y / Y⭐️ 5 (19)
Renovated Multi-Plex Perfect for Large Families

No image available

$261,254
$938
74%
551$255❌✅✅N / N⭐️ 0 (1)
HUGE Mansion: Rooftop Skyline VIEWS!

No image available

$143,378
$625
61%
53.53$349✅❌✅Y / Y⭐️ 5 (114)
Sea-Renity 🐚

No image available

$117,647
$574
56%
553$0❌✅❌Y / Y⭐️ 4.9 (45)
5BR Charm with Heated POOL and Lakefront

No image available

$176,519
$689
67%
541$470✅❌❌Y / Y⭐️ 5 (29)
River Mansion 10 Guests Waterfront Heated Pool

No image available

$217,814
$1,425
40%
561$400✅❌✅Y / Y⭐️ 5 (1)
Luxury Waterfront Villa | Heated Pool | Venetian

No image available

$302,986
$995
80%
531$595✅❌✅Y / Y⭐️ 5 (15)
Heated Pool/Rooftop/5BedMassive Home/LasOlas+Beach

No image available

$254,306
$1,196
57%
53.51$349✅❌✅Y / Y⭐️ 5 (11)
Luxury OASIS of Las Olas -2 Story home w/ HOT TUB

No image available

$382,104
$1,740
60%
552$0❌✅❌Y / Y⭐️ 4.7 (67)
Mansion 2 blocks Las Olas HOSTS 12

No image available

$110,985
$532
57%
54.53$0❌❌✅Y / Y⭐️ 5 (21)
Walk to beach | Heated Pool | Marlin Key

No image available

$127,808
$582
60%
531$0✅❌✅Y / Y⭐️ 5 (12)
Fern Residence-Spacious, Backyard-Downtown & Beach

No image available

$112,483
$432
70%
541$299✅❌✅Y / Y⭐️ 5 (15)
Las Olas Isles | Waterfront Villla | Isle Key

No image available

$291,930
$2,099
38%
547$0✅❌✅Y / Y⭐️ 0 (1)
Walk to Las Olas/5 Min To Beach/Htd Pool

No image available

$169,836
$947
49%
551$0✅❌✅Y / Y⭐️ 5 (25)
Living in La La Land: Fort Lauderdale with La La

No image available

$282,171
$838
92%
542$0✅❌❌Y / Y⭐️ 5 (31)

property-location

325 Isle of Capri Dr Fort Lauderdale, Florida, 33301

5 bed • 2 bath • 15 guests

Agent

Inquire about this property

Contact

Co-Founders at From Pines to Palms

Fort Lauderdale

Guide

Zoning

Guide


Laws

$236,883

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $704/night at 49% occupancy ($125,994.57). Airbtics projects $950/night at 59% occupancy ($204,719).

Top 38% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$185,577

Avg annual revenue

59%

Avg occupancy rate

$950

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

$90k

$185k

$280k

$385k

Sign up to see the data on 40 all comparables

$236,883

Revenue

Revenue

$236,883

Cleaning

$25,488

Cohost commission

$47,377

Owner payout

$165,818

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

-

Year built:

1970

Size:

2,432 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Electric

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: -
  • Building area: 2,432 sqft
  • Garage: Yes
  • Heating: Electric
  • Pool: Yes
  • Fireplaces: -
  • Basement: No
  • Cooling: Air Conditioner, Central Air, Ceiling Fan
  • View: -
  • Parking: Attached, Garage, Covered
  • Amenities: -
  • Price per square foot: $889

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 504211160180
  • Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $1,804,990
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $2,163,100


Schools

  • Elementary School: Harbordale Elementary School with 7/10 star rating
  • Middle School: Sunrise Middle School with 5/10 star rating
  • High School: Fort Lauderdale High School with 8/10 star rating