BNBCalc Short Term Rental Rental Arbitrage Analysis 1021 Nw 5th St

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Report by:

lanier@signaturestay.co

Annual Revenue

$49,217

Profit (Cash Flow)

-$7,582

Cash on Cash Return

-88.2%

Annual Revenue

$49,217

AirDNA projects $258/night at 57% occupancy ($53,712). Airbtics projects $245/night at 55% occupancy ($49,216). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 55% occupancy rate, $245 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,078	$48,875	$64,380	$88,374
Occupancy	44%	56%	67%	70%
Nightly Rate	$191	$228	$253	$335

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lovely Historical Home 4 beds Mins to beach	$39,830	$268	38%	3	3	3	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Modern home close to Las Olas & the Beach	$27,285	$195	36%	3	1	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (26)
Sistrunk Shades Villa #2 - Brand New Townhome	$57,875	$214	70%	3	3	2	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
New Townhome Wilton Manors/Las Olas area	$35,282	$192	46%	3	3	3	$145	❌	❌	❌	Y / Y	⭐️ 4.8 (101)
Pool Home Wilton Manors/Las Olas	$32,799	$191	45%	3	3	3	$145	✅	❌	❌	Y / Y	⭐️ 4.8 (210)
Stylish home close to downtown Ft. Lauderdale	$40,392	$148	71%	3	3	2	$165	❌	❌	✅	Y / N	⭐️ 4.8 (11)
Luxury designed 3 bedroom condo.	$40,021	$187	56%	3	3	2	$140	❌	❌	❌	Y / Y	⭐️ 4.4 (5)
Sistrunk Shades Villa #3 - Brand New Townhome	$71,243	$234	79%	3	3	2	$195	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Sistrunk Shades Villa #5 - Brand New Townhome	$60,993	$228	69%	3	3	2	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Brand New Townhome Downtown Near Cruise Port/FLL	$58,605	$231	66%	3	3	2	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Sonder at Riverwalk \| 3BR w/ River View Balcony	$46,218	$308	41%	3	3	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (246)
Sistrunk Shades Villa #1 - Brand New Townhome	$59,227	$239	63%	3	3	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (14)
Spacious 3 bed place w/Backyard.	$26,008	$150	43%	3	1	3	$200	❌	❌	❌	N / Y	⭐️ 5 (2)
3-bedroom, 2.5-bath home in FLL	$99,086	$542	48%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Waterfront ~ Heated Pool ~ Private cul-de-sac	$77,519	$353	60%	3	2	3	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (50)

Return Metrics

-88.15% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$7,581	-$15,163	-$22,744	-$30,326	-$37,907	-$75,815	-$227,445
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	-$7,581	-$15,163	-$22,744	-$30,326	-$37,907	-$75,815	-$227,445

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-88.15%

Payback Period Days

Return on Investment

-88.15%

1021 NW 5th St Fort Lauderdale, Florida, 33311-8021

3 bed • 2 bath • 9 guests

Monthly Rent

$3,558

Zestimate

Fort Lauderdale

Guide

Zoning

Guide

Laws

$49,217

Annual Revenue

BNBCalc predicts this property will get $245 per night with 55% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

15 Airbnb Comparables

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

$51,492

Avg annual revenue

55%

Avg occupancy rate

$245

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

$25k

$50k

$75k

$100k

-$7,582

Profit

Revenue

$49,217

Operating Expenses

$18,398

Operating Income

$30,818

Net Effective Rent

$38,400

Profit (Cash Flow)

-$7,582

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-88.15%

Payback Period Days