BNBCalc.com Rental Arbitrage Analysis Report of 1607 NW 12th Ct, Fort Lauderdale, FL 33311, USA

3 bed • 2 bath • 7 guests • $3,500

BNB

Calc

Return Metrics

-112.47% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-112.47%

Payback Period Days

0

Return on Investment

-112.47%

Annual Revenue

$46,426

AirDNA projects $223/night at 57% occupancy ($46,426).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,503

Annual Expenses

$18,035

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$947

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$387

Management & Platform Fees

$116

Platform Fee (i.e. Airbnb)

$116

Property Manager Fee

$0

1607 NW 12th Ct Fort Lauderdale, Florida, 33311-5823

3 bed • 2 bath • 7 guests • $3,500

Annual Revenue

$46,426

Profit (Cash Flow)

-$13,609

No payback period

Cash on Cash Return

-112.5%

Annual Revenue

$46,426

AirDNA projects $223/night at 57% occupancy ($46,426)

Occupancy Rate

Avg Daily Rate

Return Metrics

-112.47% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-112.47%

Payback Period Days

0