BNBCalc.com Rental Arbitrage Analysis Report of 543 Orton Ave apt 5, Fort Lauderdale, FL 33304, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

525.37% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

525.37%

Payback Period Days

69

Return on Investment

525.37%

Annual Revenue

$101,246

AirDNA projects $420/night at 66% occupancy ($101,245).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,097

Annual Expenses

$25,162

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,404

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$844

Management & Platform Fees

$253

Platform Fee (i.e. Airbnb)

$253

Property Manager Fee

$0

property-location

543 Orton Ave Fort Lauderdale, Florida, 33304-4052

2 bed • 2 bath • 6 guests • $2,400

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$101,246

Profit (Cash Flow)

$47,284

Payback in 69 days

Cash on Cash Return

525.4%

Annual Revenue

$101,246

AirDNA projects $420/night at 66% occupancy ($101,245).

Occupancy Rate

Avg Daily Rate

Return Metrics

525.37% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

525.37%

Payback Period Days

69