BNBCalc Short Term Rental Rental Arbitrage Analysis 412 SW 16th Ct, Fort Lauderdale, FL 33315, USA

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$70,879

Profit (Cash Flow)

$7,065

Cash on Cash Return

59.1%

Annual Revenue

$70,879

AirDNA projects $313/night at 62% occupancy ($70,879).

BNB Calc projects a 62% occupancy rate, $313 rate per night.

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

Return Metrics

59.12% 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)	$7,064	$14,129	$21,194	$28,259	$35,324	$70,649	$211,948
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	$7,064	$14,129	$21,194	$28,259	$35,324	$70,649	$211,948

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

59.12%

Payback Period Days

617

Return on Investment

59.12%

412 SW 16th Ct Fort Lauderdale, Florida, 33315-1740

3 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide

Laws

$70,879

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,065

Profit

Revenue

$70,879

Operating Expenses

$20,614

Operating Income

$50,265

Net Effective Rent

$43,200

Profit (Cash Flow)

$7,065

$11,950

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$3,700

Total

$11,950

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

59.12%

Payback Period Days

617