BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

182.7%

Payback Period Days

199

Return on Investment

182.7%

property-location

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

3 bed • 2 bath • 7 guests

Agent

Inquire about this property

Contact Agent

Hollywood

Zoning


Laws

$94,737

Annual Revenue

Top 101% of comparables

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

0%

Cash on Cash Return

182.7%

Payback Period Days

199