BNBCalc Short Term Rental Rental Arbitrage Analysis 1309 Middle River Dr, Fort Lauderdale, FL 33304, USA

7 bed • 6 bath • 20 guests • $0

BNB

Calc

Annual Revenue

$531,430

Profit (Cash Flow)

$150,944

Cash on Cash Return

601.4%

Annual Revenue

$531,430

AirDNA projects $2,425/night at 60% occupancy ($531,430).

BNB Calc projects a 60% occupancy rate, $2,425 rate per night.

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

Return Metrics

601.37% 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)	$150,944	$301,888	$452,832	$603,776	$754,720	$1,509,441	$4,528,323
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	$150,944	$301,888	$452,832	$603,776	$754,720	$1,509,441	$4,528,323

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

601.37%

Payback Period Days

Return on Investment

601.37%

1309 Middle River Dr Fort Lauderdale, Florida, 33304-1555

7 bed • 6 bath • 20 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide

Laws

$531,430

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$150,944

Profit

Revenue

$531,430

Operating Expenses

$80,486

Operating Income

$450,944

Net Effective Rent

$300,000

Profit (Cash Flow)

$150,944

$25,100

Cash Investment

Renos & Furnishing

Setup Costs

$25,100

Total

$25,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

601.37%

Payback Period Days