BNBCalc Short Term Rental Rental Arbitrage Analysis 628 Coral Way, Fort Lauderdale, FL 33301, USA

6 bed • 6 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$420,644

Profit (Cash Flow)

$144,560

Cash on Cash Return

436.7%

Annual Revenue

$420,644

AirDNA projects $1,888/night at 61% occupancy ($420,644).

BNB Calc projects a 61% occupancy rate, $1,888 rate per night.

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

Return Metrics

436.73% 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)	$144,560	$289,120	$433,681	$578,241	$722,802	$1,445,604	$4,336,813
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	$144,560	$289,120	$433,681	$578,241	$722,802	$1,445,604	$4,336,813

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

436.73%

Payback Period Days

Return on Investment

436.73%

628 Coral Way Fort Lauderdale, Florida, 33301-2530

6 bed • 6 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide

Laws

$420,644

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$144,560

Profit

Revenue

$420,644

Operating Expenses

$66,084

Operating Income

$354,560

Net Effective Rent

$210,000

Profit (Cash Flow)

$144,560

$33,100

Cash Investment

Renos & Furnishing

$15,500

Setup Costs

$17,600

Total

$33,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

436.73%

Payback Period Days