BNBCalc Short Term Rental Rental Arbitrage Analysis 1601 S 16th Ave, Hollywood, Florida, USA

4 bed • 2 bath • 10 guests • $0

BNB

Calc

Report by:

Co-Founders at From Pines to Palms

954-504-9676

info@frompinestopalms.com

Frompinestopalms.com

Annual Revenue

$153,402

Profit (Cash Flow)

$27,380

Cash on Cash Return

116.6%

Annual Revenue

$153,402

AirDNA projects $534/night at 67% occupancy ($130,676).

BNB Calc projects a 70% occupancy rate, $600 rate per night.

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

Return Metrics

116.56% 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)	$27,380	$54,760	$82,140	$109,520	$136,900	$273,801	$821,404
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	$27,380	$54,760	$82,140	$109,520	$136,900	$273,801	$821,404

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

116.56%

Payback Period Days

313

Return on Investment

116.56%

1601 S 16th Ave Hollywood, Florida, 33020-6528

4 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact

Co-Founders at From Pines to Palms

Hollywood

Zoning

Laws

$153,402

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$27,380

Profit

Revenue

$153,402

Operating Expenses

$31,342

Operating Income

$122,060

Net Effective Rent

$94,680

Profit (Cash Flow)

$27,380

$23,490

Cash Investment

Renos & Furnishing

$15,500

Setup Costs

$7,990

Total

$23,490

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

116.56%

Payback Period Days

313