BNBCalc Short Term Rental Rental Arbitrage Analysis 1505 Washington St apt 6, Hollywood, FL 33020, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$34,516

Profit (Cash Flow)

-$1,171

Cash on Cash Return

-66.9%

Annual Revenue

$34,516

AirDNA projects $126/night at 63% occupancy ($28,993).

BNB Calc projects a 63% occupancy rate, $150 rate per night.

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

Return Metrics

-66.94% 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)	-$1,171	-$2,342	-$3,514	-$4,685	-$5,857	-$11,714	-$35,143
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	-$1,171	-$2,342	-$3,514	-$4,685	-$5,857	-$11,714	-$35,143

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-66.94%

Payback Period Days

Return on Investment

-66.94%

1505 Washington St Hollywood, Florida, 33020-6159

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Hollywood

Zoning

Laws

$34,516

Annual Revenue

AirDNA projects $126/night at 63% occupancy ($28,993.06).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,171

Profit

Revenue

$34,516

Operating Expenses

$15,887

Operating Income

$18,629

Net Effective Rent

$19,800

Profit (Cash Flow)

-$1,171

$1,750

Cash Investment

Renos & Furnishing

Setup Costs

$1,750

Total

$1,750

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-66.94%

Payback Period Days