BNBCalc Short Term Rental Rental Arbitrage Analysis 936 S North Lake Dr, Hollywood, Florida, 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

$116,411

Profit (Cash Flow)

$11,877

Cash on Cash Return

59.1%

Annual Revenue

$116,411

AirDNA projects $498/night at 64% occupancy ($116,410).

BNB Calc projects a 64% occupancy rate, $498 rate per night.

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

Return Metrics

59.09% 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)	$11,877	$23,754	$35,631	$47,508	$59,385	$118,771	$356,315
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	$11,877	$23,754	$35,631	$47,508	$59,385	$118,771	$356,315

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

59.09%

Payback Period Days

618

Return on Investment

59.09%

936 S North Lake Dr Hollywood, Florida, 33019-1313

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact

Co-Founders at From Pines to Palms

Hollywood

Zoning

Laws

$116,411

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,877

Profit

Revenue

$116,411

Operating Expenses

$26,533

Operating Income

$89,877

Net Effective Rent

$78,000

Profit (Cash Flow)

$11,877

$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

59.09%

Payback Period Days

618