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 4000 Nw 38th Ave, Lauderdale Lakes, FL 33309

3 bed β€’ 2 bath β€’ 9 guests β€’ $469,999

BNB

Calc

Annual Revenue

$55,444

Profit (Cash Flow)

$2,852

Cap Rate

7.4%

Annual Revenue

$55,444

Airbtics projects $220/night at 69% occupancy ($55,444). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 69% occupancy rate, $220 rate per night.

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

Percentiles25%50%75%90%
Revenue$35,754$57,649$79,515$102,145
Occupancy57%75%82%85%
Nightly Rate$164$202$254$315

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
The Leonie! Luxury Home (Woodlands Country Club)

No image available

$89,600
$305
78%
333$300βœ…βŒβŒY / Y⭐️ 4.8 (100)
The Florida Paradise! Heated Pool

No image available

$54,834
$192
73%
332$295βœ…βŒβŒY / Y⭐️ 5 (53)
Light, Airy & Spacious 3Bd/3Bth Wilton Manors Home

No image available

$59,288
$294
47%
332$250❌❌❌Y / Y⭐️ 5 (3)
Luxe Fort Lauderdale

No image available

$74,492
$234
82%
331$150❌❌❌Y / Y⭐️ 5 (70)
Moroccan Lakefront Retreat- 15 MIN To Downtown!

No image available

$37,579
$175
49%
332$245βŒβŒβœ…Y / Y⭐️ 4.8 (7)
Cowboy Pool 3 Bed Oasis

No image available

$38,831
$118
82%
311$69βœ…βŒβŒY / N⭐️ 4.8 (65)
The Jungalo - Heated Pool & Billiards

No image available

$58,490
$164
92%
332$250βœ…βŒβœ…Y / Y⭐️ 5 (68)
Stylish 3/2.5 Townhome Near Inter Miami with Pool

No image available

$50,205
$169
74%
331$185βŒβŒβœ…Y / N⭐️ 5 (57)
Chic 3BR Resort-Style Retreat

No image available

$107,809
$379
75%
331$185βŒβŒβœ…Y / N⭐️ 5 (46)
Winter Haven minutes from Beach/Free Parking/Pets

No image available

$23,585
$160
36%
313$149βŒβŒβœ…Y / Y⭐️ 4.8 (44)
Private New 3bed rm home

No image available

$47,238
$156
80%
335$180βœ…βŒβŒY / Y⭐️ 4.8 (34)
Oasis in the heart of Lauderhill

No image available

$47,519
$244
51%
323$199βœ…βŒβŒY / Y⭐️ 4.5 (7)
Cheerful 3 BR home 15 min from beach & airport

No image available

$33,930
$165
53%
322$160❌❌❌Y / Y⭐️ 4.9 (25)
Waterfront Home Heated Pool

No image available

$84,057
$286
80%
323$145βœ…βŒβŒY / Y⭐️ 5 (125)
Quiet 3 Bedroom House- Close to Beach & Airport

No image available

$46,679
$206
59%
321$112βœ…βŒβŒY / Y⭐️ 4.9 (99)
3Bed Modern Home Family Friendly Heated Pool

No image available

$58,019
$248
62%
323$200βœ…βŒβŒY / Y⭐️ 4.8 (48)
8min to Beach/Hottub(8s)/15min to Hard Rock Casino

No image available

$47,721
$138
84%
321$180βŒβœ…βœ…Y / Y⭐️ 4.9 (83)
Tropical Bungalow w/ Pool Tiki Hut and Full Gym

No image available

$74,995
$212
94%
323$189βœ…βŒβœ…Y / Y⭐️ 5 (239)
ModernTropical Paradice

No image available

$115,554
$469
67%
322$250βœ…βŒβœ…Y / Y⭐️ 4.8 (73)
Waterfront, heated pool and close to the Ocean!

No image available

$65,080
$310
54%
322$250βœ…βŒβœ…Y / Y⭐️ 4.8 (65)
POOL - KING BEDS - Near Airport - 8 Guests

No image available

$31,522
$105
78%
331$150βœ…βŒβœ…Y / Y⭐️ 4.7 (59)
The Blue Lagoon

No image available

$53,986
$281
51%
323$200βœ…βŒβŒY / Y⭐️ 4.8 (10)
Palm Aire Oasis

No image available

$54,144
$179
77%
323$225βœ…βŒβŒY / Y⭐️ 4.9 (45)
Ft Lauderdale Oasis W/Pool& Boat Dock-BIGDiscount!

No image available

$57,403
$181
83%
323$200βœ…βŒβŒY / Y⭐️ 4.6 (94)
Luxury 3bd/2ba near Beach & Las Olas

No image available

$37,756
$127
78%
323$195❌❌❌N / Y⭐️ 4.3 (53)
Industrial Chic 3Bdrm

No image available

$40,915
$120
85%
322$180❌❌❌Y / Y⭐️ 4.8 (69)
Sunrise House/In room TV's/Min to Beach & Airport

No image available

$51,282
$163
82%
332$225❌❌❌Y / Y⭐️ 4.8 (73)
4bed+games10min‐beach/AirPorT/PORT

No image available

$26,568
$171
39%
312$160βœ…βŒβœ…Y / Y⭐️ 5 (24)
River Access ~ Kayaks ~ Heated Pool

No image available

$117,297
$363
85%
321$345βœ…βŒβœ…Y / Y⭐️ 4.9 (40)
Waterfront Pool Retreat Villa

No image available

$47,389
$206
58%
321$175βœ…βŒβœ…Y / Y⭐️ 4.8 (29)
Palm Aire Paradise

No image available

$58,572
$199
75%
323$220βœ…βŒβŒY / Y⭐️ 4.8 (202)
Cozy Coconut Retreat

No image available

$65,902
$240
72%
323$200βœ…βœ…βŒY / Y⭐️ 4.9 (38)
The PaLace 2 Be w/Heated Pool

No image available

$44,122
$234
50%
323$180βœ…βŒβŒY / Y⭐️ 4.9 (19)
Newly Renovated Villa with Hot Tub

No image available

$58,626
$178
88%
322$120βŒβœ…βœ…Y / Y⭐️ 4.8 (55)
Vacation Home 3 BRs, Private Pool and Pool Table

No image available

$58,865
$224
67%
324$205βœ…βŒβŒY / Y⭐️ 4.8 (8)
Livin’ good in Fort Lauderdale

No image available

$44,992
$126
96%
324$200βœ…βŒβŒY / Y⭐️ 4.8 (71)
Luxurious, Modern, Conveniently Located Pool Home

No image available

$70,108
$244
75%
325$200βœ…βŒβœ…Y / Y⭐️ 4.9 (58)
Pool, HotTub & BBQ Managed by BNR Vacation Rentals

No image available

$61,183
$184
85%
323$170βœ…βœ…βœ…Y / Y⭐️ 4.8 (43)
Stylish Heated Pool Home in Central Location

No image available

$84,668
$382
59%
323$250βœ…βŒβœ…Y / Y⭐️ 4.8 (32)

Return Metrics

2.44% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$2,851$5,703$8,554$11,406$14,258$28,516$85,549
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$375,999$375,999$375,999$375,999$375,999$375,999$375,999
Down Payment$93,999$93,999$93,999$93,999$93,999$93,999$93,999
Property Appreciation$14,099$28,622$43,581$58,989$74,858$161,640$670,811
Total Return$486,950$504,325$522,135$540,394$559,115$660,155$1,226,360

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

2.44%

Cap Rate

7.35%

Return on Investment

18.49%

property-location

4000 Nw 38th Ave Lauderdale Lakes, FL, 33309

3 bed β€’ 2 bath β€’ 9 guests

Est. $2,254/mo

Agent

Inquire about this property

Contact Agent

$55,444

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Airbtics projects $220/night at 69% occupancy ($55,444).

Top 63% of comparables

Top 41% 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.

$57,903

Avg annual revenue

69%

Avg occupancy rate

$220

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

$25k

$55k

$85k

$120k

Sign up to see the data on 40 all comparables

$2,852

Profit

Revenue

$55,444

Operating Expenses

$20,888

Operating Income

$34,556

Mortgage & Taxes

$31,705

Profit (Cash Flow)

$2,852

$116,600

Cash Investment

Down Payment

$94,000

Renos & Furnishing

$8,500

Closing Costs

$14,100

Total

$116,600

DSCR Ratio

Acceptable

1.09

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.44%

Cap Rate

7.35%

Profit (Cummulative)

$2,852

$375,999

$8,500

$14,100

$0

Total Gain

$21,569

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

$22,307

Deductible property tax

$4,653

Your total deduction

$99,558

Your adjusted annual income

$150,000 - $99,558 = $50,442


Taxes on $50,442 (30%)

$15,133

Your old tax bill

$45,000

Your new tax bill

$15,133


Estimated tax savings

$29,867

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