BNBCalc.com Rental Arbitrage Analysis Report of 205 NE 16th Terrace, Fort Lauderdale, FL 33301, USA

3 bed • 3 bath • 10 guests • $0

BNB

Calc

Return Metrics

169.52% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

169.52%

Payback Period Days

215

Return on Investment

169.52%

Annual Revenue

$119,566

AirDNA projects $528/night at 62% occupancy ($119,566).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,295

Annual Expenses

$27,544

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,556

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$996

Management & Platform Fees

$299

Platform Fee (i.e. Airbnb)

$299

Property Manager Fee

$0

property-location

205 NE 16th Terrace Fort Lauderdale, Florida, 33301-3820

3 bed • 3 bath • 10 guests • $5,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$119,566

Profit (Cash Flow)

$26,023

Payback in 215 days

Cash on Cash Return

169.5%

Annual Revenue

$119,566

AirDNA projects $528/night at 62% occupancy ($119,566).

Occupancy Rate

Avg Daily Rate

Return Metrics

169.52% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

169.52%

Payback Period Days

215