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

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$47,197

Profit (Cash Flow)

-$12,939

Cash on Cash Return

-196.0%

Annual Revenue

$47,197

AirDNA projects $181/night at 68% occupancy ($44,954). Airbtics projects $182/night at 71% occupancy ($47,196). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 71% occupancy rate, $182 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,436	$49,165	$65,957	$97,391
Occupancy	66%	73%	81%	90%
Nightly Rate	$126	$177	$214	$287

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
2-Bedroom Paradise Near Beach - Heated Pool	$28,209	$86	84%	2	1	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (105)
The Record room	$18,468	$105	47%	2	1	1	$15	❌	❌	❌	Y / Y	⭐️ 5 (21)
2BR Coastal Getaway!	$36,580	$119	76%	2	1	3	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (26)
2BR Cozy FLL Retreat!	$40,100	$128	80%	2	1	2	$130	✅	❌	✅	Y / Y	⭐️ 5 (30)
Entire home near beach.Patio,BBQ,child-friendly	$46,454	$148	82%	2	1	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (130)
Tropical Paradise with Heated Pool	$63,467	$182	92%	2	1	2	$120	✅	❌	✅	Y / Y	⭐️ 5 (46)
Beachy&Boho w/full kitchen&Pool	$31,834	$120	66%	2	1	2	$140	✅	❌	✅	Y / Y	⭐️ 4.5 (29)
Chic Retreat: 2BR Apartment!	$32,335	$122	69%	2	1	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (15)
Beautiful 2-bed Suite with Heated Pool near beach	$69,594	$208	88%	2	1	3	$125	✅	❌	✅	Y / Y	⭐️ 4.5 (17)
Modern & Rlx space for 6ppl	$34,691	$120	73%	2	1	2	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (48)
!! Modern & Stylish Fort Lauderdale Getaway !!	$63,429	$189	88%	2	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (86)
5 min to Beach \| Pool \| Restaurants \| 2Bd	$38,089	$212	45%	2	2	2	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
Endless Summer- 3miles from the beach	$39,989	$142	75%	2	1	2	$110	✅	❌	❌	Y / Y	⭐️ 5 (136)
Waterfront Home Heated Pool BBQ Parking!	$70,649	$286	65%	2	2	1	$270	✅	❌	❌	Y / Y	⭐️ 5 (37)
Two-bedroom studio nearby Chase Stadium	$21,374	$80	73%	2	1	3	$0	❌	❌	✅	N / Y	⭐️ 5 (16)
Gorgeous Bungalow \| 2 Miles from the Beach	$51,610	$194	68%	2	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (36)
2BR house + garden + fast Wi-Fi, no chores	$38,462	$128	81%	2	1	2	$64	❌	❌	✅	Y / Y	⭐️ 5 (25)
2/2 Modern Pool Home, 7 min to Beach/walk to shops	$54,257	$204	70%	2	2	3	$110	✅	❌	❌	Y / Y	⭐️ 5 (36)
Cozy villa in Urban Paradise -5 mins from Beach	$33,097	$110	81%	2	1	3	$99	❌	❌	❌	Y / Y	⭐️ 5 (86)
Cheerful 2 bedroom townhouse with pool	$25,770	$177	37%	2	1.5	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (20)
Villa Jardin	$55,483	$202	72%	2	1	3	$120	❌	❌	✅	Y / Y	⭐️ 5 (42)
40% Off! Modern Retreat Near Fort Lauderdale Beach	$21,520	$147	40%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Modern 2BD, Pool, Gazebo, Backyard, Central	$50,762	$224	56%	2	1	1	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (3)
Pool! Waterfront+Tiki Hut Bar! Golf Cart Included!	$130,662	$357	100%	2	2	4	$0	✅	❌	✅	Y / Y	⭐️ 5 (9)
Great Area, Quiet, Cozy in a Great Location!	$24,379	$84	73%	2	1	30	$200	❌	❌	✅	Y / Y	⭐️ 5 (49)
Home w/coffee station by PMI unit 5140	$34,092	$115	81%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
2 bedroom 2 bath home minutes to beach	$44,010	$140	75%	2	2	3	$255	❌	❌	❌	Y / Y	⭐️ 4.2 (15)
Coastal Bungalow \| 5 Minutes to the Beach	$49,625	$178	70%	2	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (15)
Charming Coral Ridge 2BR/2BA Near Beach + Pool	$69,892	$248	77%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (12)
Luxury Bungalow \| 2 Miles from the Ocean	$54,241	$165	87%	2	2	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (41)
"Super Paradise" Pool, Tiki-Hut and Waterview!	$79,653	$369	51%	2	2	5	$300	✅	❌	❌	Y / Y	⭐️ 5 (5)
Private 2 br/2 ba/ 7 min drive to beach	$34,575	$141	67%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Flamingo 5- POOL \| Near beach\| King bed	$45,206	$179	69%	2	1	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (28)
South Florida Retreat Beautiful Beaches	$105,442	$297	97%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
(1) Stunning Tropical Retreat - 5 min from Beach	$74,696	$318	64%	2	2	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (6)
Coastal apt 2 \| pool \| 10 Mins. To Bch	$48,908	$182	69%	2	1	2	$135	✅	❌	✅	Y / Y	⭐️ 5 (33)
Modern Bungalow \| 5 Minutes to the Beach	$77,564	$222	93%	2	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (59)
Bikini Bottom - Brand New Guesthouse	$37,881	$138	75%	2	1	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (11)
Oakland Pk 2/2Pool HM 1M FTL Bch	$88,608	$269	90%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)

Return Metrics

-196.04% 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)	-$12,938	-$25,877	-$38,816	-$51,755	-$64,693	-$129,387	-$388,162
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	-$12,938	-$25,877	-$38,816	-$51,755	-$64,693	-$129,387	-$388,162

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-196.04%

Payback Period Days

Return on Investment

-196.04%

1418 NE 56th Ct Fort Lauderdale, Florida, 33334

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide

Laws

$47,197

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $181/night at 68% occupancy.Projected nightly rate is $182/night at 71% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$49,764

Avg annual revenue

71%

Avg occupancy rate

$182

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

$15k

$55k

$90k

$130k

-$12,939

Profit

Revenue

$47,197

Operating Expenses

$18,136

Operating Income

$29,061

Net Effective Rent

$42,000

Profit (Cash Flow)

-$12,939

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-196.04%

Payback Period Days