BNBCalc Short Term Rental Rental Arbitrage Analysis 936 North North Lake Drive, Hollywood, FL, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Report by:

Co-Founders at From Pines to Palms

954-504-9676

info@frompinestopalms.com

Frompinestopalms.com

Annual Revenue

$153,402

Profit (Cash Flow)

$44,060

Cash on Cash Return

219.2%

Annual Revenue

$153,402

AirDNA projects $518/night at 60% occupancy ($113,517).

BNB Calc projects a 70% occupancy rate, $600 rate per night.

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

Return Metrics

219.2% 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)	$44,060	$88,120	$132,180	$176,240	$220,300	$440,601	$1,321,804
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	$44,060	$88,120	$132,180	$176,240	$220,300	$440,601	$1,321,804

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

219.2%

Payback Period Days

166

Return on Investment

219.2%

936 N North Lake Dr Hollywood, Florida, 33019-1113

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact

Co-Founders at From Pines to Palms

Hollywood

Zoning

Laws

$153,402

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$44,060

Profit

Revenue

$153,402

Operating Expenses

$31,342

Operating Income

$122,060

Net Effective Rent

$78,000

Profit (Cash Flow)

$44,060

$20,100

Cash Investment

Renos & Furnishing

$13,500

Setup Costs

$6,600

Total

$20,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

219.2%

Payback Period Days

166