BNBCalc.com Rental Arbitrage Analysis Report of 1404 Hollywood Blvd, Hollywood, FL 33020, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

0.17% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.17%

Payback Period Days

213589

Return on Investment

0.17%

Annual Revenue

$68,301

AirDNA projects $340/night at 55% occupancy ($68,300).

User selected values for this report: 55.00000000000001% occupancy rate, $340 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,690

Annual Expenses

$20,279

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,129

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$569

Management & Platform Fees

$171

Platform Fee (i.e. Airbnb)

$171

Property Manager Fee

$0

property-location

1404 Hollywood Blvd Hollywood, Florida, 33020-5238

3 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$68,301

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

0.17%

Payback Period Days

213589