BNBCalc Short Term Rental Rental Arbitrage Analysis 543 Orton Ave apt 5, Fort Lauderdale, FL 33304, USA

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$100,048

Profit (Cash Flow)

$48,641

Cash on Cash Return

285.1%

Annual Revenue

$100,048

AirDNA projects $428/night at 64% occupancy ($100,047).

BNB Calc projects a 64% occupancy rate, $428 rate per night.

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

Return Metrics

285.11% 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)	$48,641	$97,282	$145,924	$194,565	$243,207	$486,414	$1,459,243
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	$48,641	$97,282	$145,924	$194,565	$243,207	$486,414	$1,459,243

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

285.11%

Payback Period Days

128

Return on Investment

285.11%

543 Orton Ave Fort Lauderdale, Florida, 33304-4052

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide

Laws

$100,048

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$48,641

Profit

Revenue

$100,048

Operating Expenses

$20,206

Operating Income

$79,841

Net Effective Rent

$31,200

Profit (Cash Flow)

$48,641

$17,060

Cash Investment

Renos & Furnishing

$14,360

Setup Costs

$2,700

Total

$17,060

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

285.11%

Payback Period Days

128