BNBCalc Short Term Rental Rental Arbitrage Analysis 1418 NE 56th Ct, Fort Lauderdale, FL, 33334

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$69,791

Profit (Cash Flow)

$6,718

Cash on Cash Return

75.9%

Annual Revenue

$69,791

AirDNA projects $320/night at 73% occupancy ($85,320). Airbtics projects $281/night at 68% occupancy ($69,790). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, $281 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$47,417	$74,078	$100,023	$124,482
Occupancy	58%	67%	80%	86%
Nightly Rate	$215	$289	$328	$378

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Heated pool/jacuzzi Villa/close to ocean/large fam	$70,864	$286	62%	3	2	1	$295	✅	✅	❌	Y / Y	⭐️ 5 (150)
NEW -Tranquil Bliss Near Beach, Modern 3BR Retreat	$80,543	$317	66%	3	2	3	$240	✅	❌	✅	Y / Y	⭐️ 5 (10)
Villa-Coral-Ridge-Fort Lauderdale	$50,014	$344	38%	3	3	3	$283	✅	❌	✅	Y / Y	⭐️ 4.5 (45)
Luxury Oceanfront Oasis	$125,552	$422	80%	3	2	2	$300	✅	❌	❌	Y / Y	⭐️ 5 (65)
New! Stylish Modern Oasis • Pool • 5 min to Beach	$89,579	$291	81%	3	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (73)
Fresh Pool Home! Managed by BNR Vacation Rentals	$55,251	$175	80%	3	2	3	$160	✅	❌	❌	Y / Y	⭐️ 5 (36)
Fresh Pool Home! Managed by BNR Vacation Rentals	$52,165	$152	88%	3	2	3	$160	✅	❌	❌	Y / Y	⭐️ 4.5 (57)
Tropical paradise 3/2 House near Beach heated pool	$75,169	$291	67%	3	2	1	$190	✅	❌	✅	Y / Y	⭐️ 5 (146)
Waterfront Tropical Oasis 3Bedroom Pool & TikiBar	$158,625	$573	73%	3	3	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (65)
"MIA Coral" 3 Bed with The pool and Hot Tub	$59,702	$318	50%	3	2	5	$300	✅	❌	✅	Y / Y	⭐️ 5 (29)
Special Offer \| Heat Pool, Grill, 2.5mi Beach	$60,991	$240	66%	3	2	2	$300	✅	❌	✅	Y / Y	⭐️ 5 (43)
Stylish Fort Lauderdale Retreat \| Ideal for Work	$42,216	$156	67%	3	2	2	$197	❌	✅	✅	Y / Y	⭐️ 4.5 (12)
LUXE Tropical Oasis with Heated Saltwater Pool	$110,090	$330	90%	3	2	3	$345	✅	❌	❌	Y / Y	⭐️ 5 (50)
Pool/Movie Theater/Pool Table & Foosball/King Bed	$46,606	$220	51%	3	2	3	$190	✅	❌	✅	Y / Y	⭐️ 5 (74)
Tropical Paradise Getaway! Sundeck + Near Beach!	$54,225	$164	84%	3	2	4	$185	❌	❌	❌	Y / Y	⭐️ 5 (60)
Fort Lauderdale Waterfront Villa	$51,660	$197	59%	3	3.5	5	$300	✅	❌	❌	Y / Y	⭐️ 5 (100)
Luxury 3BR Waterfront Home W/ Heated Pool	$78,855	$341	62%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (32)
Tropical Oasis by the Beach	$53,214	$214	67%	3	2	4	$100	✅	❌	❌	Y / Y	⭐️ 5 (37)
Sun-Filled House with heated pool by PMI	$50,456	$216	60%	3	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (34)
Spacious * Heated Pool * Pool Table * Near Beach	$80,432	$245	86%	3	2	1	$299	✅	❌	❌	Y / Y	⭐️ 5 (47)
Renovated & Luxury Home w/ Heated Pool	$46,022	$176	63%	3	2	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (146)
Waterfront Family Luxury Home Pool, Jacuzzi, Grill	$63,857	$179	92%	3	2	3	$275	✅	✅	✅	Y / Y	⭐️ 5 (169)
Heated Pool Gameroom Lux House near Beach	$69,096	$308	54%	3	2	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (100)
Oasis House 4 Min to Beach 3Bed 3Bath!	$52,548	$251	55%	3	3	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (30)
Waterfront 3 Bedroom Home with Heated Pool	$70,326	$454	42%	3	3	4	$200	✅	❌	✅	Y / Y	⭐️ 0 (1)
Waterfront ~ Heated Pool ~ Hot Tub	$108,214	$328	84%	3	3	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (40)
Cozy 3 Bedroom Home 3 Miles 2 Beach	$54,238	$203	73%	3	1	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (36)
Urban Retreat BBQ, Jacuzzi, Nearby beach, Book Now	$58,765	$223	72%	3	2	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (13)
Waterfront Serenity \| Pool & BBQ \| Koi Pond	$120,226	$375	84%	3	2	2	$220	✅	❌	❌	Y / Y	⭐️ 5 (21)
Tropical Oasis with Pool & Canal Access	$52,467	$259	54%	3	2	2	$195	✅	❌	❌	Y / Y	⭐️ 4.5 (44)
Heated Pool+ Fire Pit \| Private Oasis \| Near Beach	$62,584	$303	52%	3	2	1	$300	✅	❌	✅	Y / Y	⭐️ 5 (14)
Lovely 3-bd, walk to bars, 9 min drive from beach!	$57,547	$222	69%	3	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (46)
Ocean access House w Hot Tub & Kayaks!	$56,981	$199	76%	3	2	3	$185	❌	✅	✅	Y / Y	⭐️ 5 (41)
By Pier-Beyond Expectations-POOL!	$83,614	$307	70%	3	2	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (11)
Welcome to Serenity Place!	$115,716	$414	75%	3	2	4	$375	✅	❌	✅	Y / Y	⭐️ 5 (38)
Modern Villa W/Pool!	$50,954	$300	45%	3	1	3	$125	✅	❌	✅	Y / Y	⭐️ 5 (41)
LUXE Villa! 2mi BEACH+BOAT Rental+HTD POOL+SPA!	$108,062	$312	92%	3	2	1	$225	✅	✅	❌	Y / Y	⭐️ 5 (187)
The Hidden Oasis	$63,520	$341	49%	3	2	4	$295	✅	❌	✅	Y / Y	⭐️ 5 (12)
Family Pool Home. BBQ w Friends. 5 mins to Beach	$86,479	$330	68%	3	2	2	$230	✅	❌	❌	Y / N	⭐️ 5 (28)
Bliss Tropical Oasis with Pool	$85,174	$288	76%	3	2	1	$250	✅	❌	✅	Y / Y	⭐️ 4.6 (13)

Return Metrics

75.9% 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)	$6,718	$13,436	$20,154	$26,872	$33,590	$67,180	$201,540
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	$6,718	$13,436	$20,154	$26,872	$33,590	$67,180	$201,540

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

75.9%

Payback Period Days

481

Return on Investment

75.9%

1418 NE 56th Ct Fort Lauderdale, Florida, 33334

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide

Laws

$69,791

Annual Revenue

BNBCalc predicts this property will get $281 per night with 68% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

$72,814

Avg annual revenue

68%

Avg occupancy rate

$281

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

$40k

$80k

$120k

$160k

$6,718

Profit

Revenue

$69,791

Operating Expenses

$21,073

Operating Income

$48,718

Net Effective Rent

$42,000

Profit (Cash Flow)

$6,718

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

75.9%

Payback Period Days

481