BNBCalc Short Term Rental Rental Arbitrage Analysis 1600 S Ocean Dr, Fort Lauderdale, FL 33316, USA

6 bed • 6 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$343,344

Profit (Cash Flow)

-$66,691

Cash on Cash Return

-147.9%

Annual Revenue

$343,344

AirDNA projects $1,324/night at 71% occupancy ($343,343).

BNB Calc projects a 71% occupancy rate, $1,324 rate per night.

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

Return Metrics

-147.87% 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)	-$66,690	-$133,381	-$200,072	-$266,762	-$333,453	-$666,907	-$2,000,722
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	-$66,690	-$133,381	-$200,072	-$266,762	-$333,453	-$666,907	-$2,000,722

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-147.87%

Payback Period Days

Return on Investment

-147.87%

1600 S Ocean Dr Fort Lauderdale, Florida, 33316-3244

6 bed • 6 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide

Laws

$343,344

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$66,691

Profit

Revenue

$343,344

Operating Expenses

$56,035

Operating Income

$287,309

Net Effective Rent

$354,000

Profit (Cash Flow)

-$66,691

$45,100

Cash Investment

Renos & Furnishing

$15,500

Setup Costs

$29,600

Total

$45,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-147.87%

Payback Period Days