BNBCalc Short Term Rental Rental Arbitrage Analysis 6630 Cody St, Hollywood, FL, 33024

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$82,326

Profit (Cash Flow)

$2,624

Cash on Cash Return

24.2%

Annual Revenue

$82,326

AirDNA projects $308/night at 74% occupancy ($83,246). Airbtics projects $322/night at 70% occupancy ($82,325). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 70% occupancy rate, $322 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$58,947	$85,911	$112,370	$158,000
Occupancy	62%	72%	81%	89%
Nightly Rate	$250	$313	$366	$469

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bright 4BR with Pool and Game Room near Hard Rock	$70,807	$253	71%	4	2	1	$265	✅	❌	❌	Y / Y	⭐️ 4.5 (64)
Heavenly Hollywood Pool Home	$90,062	$265	89%	4	2	3	$230	✅	❌	❌	Y / Y	⭐️ 5 (76)
Trendy Family Home -Heated Pool	$99,938	$312	84%	4	2	2	$250	✅	❌	✅	Y / Y	⭐️ 4.5 (27)
Holiday Home 4BR Private Pool near HardRock Casino	$72,345	$284	67%	4	3	1	$245	✅	❌	❌	Y / Y	⭐️ 5 (13)
Hard Rock Villa - House With Pool & Selfie Walls	$54,199	$219	67%	4	2	3	$165	✅	❌	❌	Y / Y	⭐️ 5 (160)
Cheerful 4 Bedrooms house with Pool and Game Room	$66,393	$283	62%	4	2	1	$215	✅	❌	❌	Y / Y	⭐️ 5 (51)
Modern Getaway 4BRs House with Pool and Game Room	$64,137	$323	51%	4	2	1	$225	✅	❌	❌	Y / Y	⭐️ 5 (34)
Pool Vacation Home by Hard Rock Guitar & Casino	$104,321	$294	95%	4	2	4	$160	✅	❌	❌	Y / Y	⭐️ 5 (106)
Villa Bella! Heated Pool !	$99,369	$352	75%	4	3	2	$300	✅	❌	✅	Y / Y	⭐️ 4.8 (60)
Lux Hollywood Oasis w/Pvt Heated Pool, Patio & BBQ	$64,739	$207	80%	4	2	3	$180	✅	❌	❌	Y / Y	⭐️ 4.5 (84)
South Florida Splendor - Pool Home	$108,345	$323	88%	4	3	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (4)
Private Heated Pool Colorful & Comfy Entire House	$75,870	$216	88%	4	2	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (124)
Modern Family Pool Home	$72,509	$243	74%	4	2	1	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (6)
Amazing 4/2 Pool Home in Hollywood FLL-MIA	$46,120	$215	51%	4	2	3	$499	✅	❌	❌	Y / Y	⭐️ 5 (126)
4BR Gem Near Hardrock Casino w/POOL & Jacuzzi	$50,580	$201	63%	4	2	4	$480	❌	❌	✅	Y / Y	⭐️ 4.7 (60)
Beautiful Pool House \| Close to Hard Rock Hotel	$151,694	$468	86%	4	2	3	$250	✅	❌	✅	Y / Y	⭐️ 4.4 (32)
Heated pool, golf, king beds. Near Hard Rock & FLL	$111,741	$348	86%	4	2	2	$275	✅	❌	❌	Y / Y	⭐️ 5 (40)
Modern Getaway 4BRs House with Pool and Game Room	$84,518	$365	61%	4	2	4	$225	✅	❌	❌	Y / Y	⭐️ 4.8 (40)
Chic Casita with pool, Cozy interior, central area	$128,762	$379	89%	4	2	1	$232	✅	❌	✅	Y / Y	⭐️ 4.8 (22)
HEATED Pool, Hot Tub & Jacuzzi 4/3 @ParadisePlace	$60,656	$214	74%	4	3	3	$280	✅	✅	❌	Y / Y	⭐️ 5 (182)
Stunning Heated Pool Home Retreat \| Hollywood	$120,825	$393	81%	4	2	3	$250	✅	❌	✅	Y / Y	⭐️ 4.5 (22)
Modern Pool Home - Great for Families.	$164,087	$560	76%	4	2	1	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (36)
Amazing 4BR/2 Heated Pool, Near Hard Rock!	$120,729	$442	67%	4	2	2	$480	✅	❌	✅	Y / Y	⭐️ 4.8 (31)
4-Bedroom Glamour: Iconic Hollywood Pool Home	$100,384	$290	91%	4	3	1	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (14)
Hollywood beach gem \| close to casino and beach	$62,717	$336	51%	4	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (6)
Modern 4 Bedroom -Kosher - Heated Pool - Game Room	$144,519	$552	69%	4	2	3	$347	✅	❌	❌	Y / Y	⭐️ 5 (32)
Your Florida Vacation Destination - Sleeps 12	$91,701	$314	77%	4	2	5	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (67)
Sun-Kissed Bliss Hollywood Retreat W/Private Pool	$105,916	$372	76%	4	2	1	$250	✅	❌	✅	Y / Y	⭐️ 4.7 (14)
Pool Home Tropical Relaxation	$76,574	$317	66%	4	2	2	$0	✅	❌	✅	Y / Y	⭐️ 3.5 (6)
Hollywood beach resort। Close to beach and casino	$54,109	$308	48%	4	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (9)
Hollywood living w/ heated pool- close to it all	$76,510	$270	73%	4	2	2	$280	✅	❌	✅	Y / Y	⭐️ 4.8 (113)
* NEW! * Tropical 4BR w/ Pool! Sleeps 8!	$45,430	$214	58%	4	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (13)
Mary’s Serene Luxury Home	$73,021	$257	75%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (32)
4BR/2 Home -Pool & Jacuzzi - Playground - 16ppl	$126,326	$462	69%	4	2	1	$480	✅	❌	✅	Y / Y	⭐️ 4.8 (36)
Getaway Vacation Home with Pool Near HardRock	$77,000	$314	67%	4	2	6	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
New Modern 4 BR Heated Pool -Game-Room-\| Kosher	$128,110	$493	71%	4	2	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (11)
Coziness pool home Tranquil	$36,294	$211	47%	4	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (2)
Luxe Getaway: 4BDR Modern Amenities Galore w/ Pool	$55,877	$241	55%	4	3	4	$480	❌	❌	✅	Y / Y	⭐️ 4.8 (51)
Stylish Tropical Villa with Pool Trampoline	$166,201	$478	95%	4	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (10)

Return Metrics

24.18% 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)	$2,623	$5,247	$7,870	$10,494	$13,118	$26,236	$78,708
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	$2,623	$5,247	$7,870	$10,494	$13,118	$26,236	$78,708

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.18%

Payback Period Days

1510

Return on Investment

24.18%

6630 Cody St Hollywood, Florida, 33024

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Hollywood

Zoning

Laws

$82,326

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $308/night at 74% occupancy ($83,246.41). Airbtics projects $322/night at 70% occupancy ($82,325).

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$88,313

Avg annual revenue

70%

Avg occupancy rate

$322

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$75k

$120k

$165k

$2,624

Profit

Revenue

$82,326

Operating Expenses

$22,702

Operating Income

$59,624

Net Effective Rent

$57,000

Profit (Cash Flow)

$2,624

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

24.18%

Payback Period Days

1510