Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 817 SE 2nd Ave, Fort Lauderdale, FL, 33316

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$37,606

Profit (Cash Flow)

-$12,283

Cash on Cash Return

-282.4%

Annual Revenue

$37,606

AirDNA projects $118/night at 66% occupancy ($28,445). Airbtics projects $100/night at 78% occupancy ($28,489). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 88% occupancy rate, $117 rate per night.

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

Percentiles25%50%75%90%
Revenue$23,598$29,868$40,150$49,363
Occupancy74%80%88%92%
Nightly Rate$82$96$117$138

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$31,634
$105
77%
123$85❌✅❌Y / Y⭐️ 4.8 (51)
$34,838
$103
85%
122$150✅❌✅Y / Y⭐️ 4.9 (48)
$21,144
$64
79%
111$105❌❌✅N / N⭐️ 4.5 (12)
$22,377
$74
75%
111$105❌❌✅N / N⭐️ 4.2 (44)
$21,506
$60
88%
112$75❌❌✅N / Y⭐️ 4.8 (257)
$28,376
$88
80%
111$90❌❌✅Y / Y⭐️ 4.8 (59)
$34,724
$123
75%
111$60❌❌❌Y / Y⭐️ 4.9 (115)
$43,513
$124
92%
111$80✅❌❌Y / Y⭐️ 4.8 (156)
$34,436
$96
93%
111$80❌❌❌Y / Y⭐️ 4.8 (175)
$24,394
$82
71%
111$90❌❌✅Y / Y⭐️ 4.8 (86)
$32,853
$105
81%
111$105❌❌✅N / N⭐️ 4 (15)
$28,390
$99
75%
111$105❌❌✅N / N⭐️ 3.9 (23)
$36,523
$100
95%
111$105❌❌✅N / Y⭐️ 4.5 (19)
$40,202
$131
81%
111$99✅❌❌Y / Y⭐️ 4.7 (17)
$39,055
$115
88%
111$105❌❌✅N / N⭐️ 4.2 (16)
$40,660
$139
77%
111$99✅❌❌Y / Y⭐️ 4.5 (14)
$21,584
$96
59%
112$100❌❌✅Y / Y⭐️ 4.8 (226)
$34,590
$113
77%
111$105❌❌✅N / N⭐️ 4.3 (40)
$19,968
$61
81%
112$75❌❌✅N / Y⭐️ 4.8 (214)
$32,694
$90
90%
111$90❌❌✅Y / Y⭐️ 4.8 (87)
$20,534
$86
57%
111$85❌✅❌Y / Y⭐️ 4.9 (71)
$46,089
$153
80%
111$99✅❌❌Y / Y⭐️ 4.8 (18)
$28,431
$82
90%
112$100✅❌❌Y / Y⭐️ 5 (132)
$31,254
$93
85%
111$105❌❌✅N / N⭐️ 4.3 (48)
$56,872
$159
95%
111$90✅❌❌Y / Y⭐️ 4.9 (101)
$26,843
$92
78%
113$175✅❌✅Y / Y⭐️ 4.5 (62)
$30,994
$104
75%
111$105❌❌✅N / N⭐️ 4.2 (11)
$24,401
$84
70%
111$90❌❌✅Y / Y⭐️ 4.8 (88)
$17,873
$83
51%
111$85❌✅❌Y / Y⭐️ 4.8 (43)
$27,294
$76
93%
111$75✅❌❌Y / Y⭐️ 4.8 (165)
$23,235
$85
64%
112$95❌✅❌Y / Y⭐️ 4.7 (72)
$41,878
$128
87%
111$80✅❌❌Y / Y⭐️ 4.9 (113)
$25,328
$72
89%
111$75✅❌❌Y / Y⭐️ 4.9 (168)
$23,664
$66
92%
111$90✅❌❌Y / Y⭐️ 4.8 (180)
$38,534
$109
86%
111$169❌❌✅Y / Y⭐️ 4.8 (22)
$23,815
$68
85%
111$95❌❌❌N / Y⭐️ 4.7 (136)
$42,017
$164
70%
113$0✅❌❌Y / Y⭐️ 5 (295)
$33,858
$134
63%
112$185❌❌❌Y / Y⭐️ 5 (37)
$21,093
$78
69%
111$45❌❌❌N / Y⭐️ 4.9 (168)
$26,632
$138
51%
111$65✅❌❌Y / Y⭐️ 4.5 (48)

Return Metrics

-282.37% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$12,283-$24,566-$36,849-$49,132-$61,415-$122,831-$368,495
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-$12,283-$24,566-$36,849-$49,132-$61,415-$122,831-$368,495

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-282.37%

Payback Period Days

0

Return on Investment

-282.37%

property-location

817 SE 2nd Ave C3 Fort Lauderdale, Florida, 33316

1 bed • 1 bath • 1 guests

Agent

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide


Laws

$37,606

Annual Revenue

This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
Projected nightly rate is $118/night at 66% occupancy.Projected nightly rate is $100/night at 78% occupancy.

Top 26% of comparables

Top 26% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$30,852

Avg annual revenue

78%

Avg occupancy rate

$100

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

$15k

$30k

$45k

$60k

Sign up to see the data on 40 all comparables

-$12,283

Profit

Revenue

$37,606

Operating Expenses

$16,889

Operating Income

$20,717

Net Effective Rent

$33,000

Profit (Cash Flow)

-$12,283

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-282.37%

Payback Period Days

0