BNBCalc Short Term Rental Rental Arbitrage Analysis 1721 N 16th Ct, Hollywood, FL 33020, USA

3 bed • 2 bath • 7 guests • $0

BNB

Calc

Report by:

marcharari04@gmail.com

Annual Revenue

$94,737

Profit (Cash Flow)

$23,021

Cash on Cash Return

182.7%

Annual Revenue

$94,737

AirDNA projects $393/night at 66% occupancy ($94,736).

BNB Calc projects a 66% occupancy rate, $393 rate per night.

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

Return Metrics

182.7% 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)	$23,021	$46,042	$69,063	$92,084	$115,105	$230,211	$690,635
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	$23,021	$46,042	$69,063	$92,084	$115,105	$230,211	$690,635

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

182.7%

Payback Period Days

199

Return on Investment

182.7%

1721 N 16th Ct Hollywood, Florida, 33020-2807

3 bed • 2 bath • 7 guests

Monthly Rent

Inquire about this property

Contact Agent

Hollywood

Zoning

Laws

$94,737

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$23,021

Profit

Revenue

$94,737

Operating Expenses

$23,716

Operating Income

$71,021

Net Effective Rent

$48,000

Profit (Cash Flow)

$23,021

$12,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$4,100

Total

$12,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

182.7%

Payback Period Days

199