BNBCalc.com Rental Arbitrage Analysis Report of 214 NE 4th St, Hallandale Beach, FL 33009, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

115.52% 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

115.52%

Payback Period Days

316

Return on Investment

115.52%

Annual Revenue

$77,446

AirDNA projects $372/night at 57% occupancy ($77,446).

User selected values for this report: 56.99999999999999% occupancy rate, $372 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,789

Annual Expenses

$21,468

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,205

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$645

Management & Platform Fees

$194

Platform Fee (i.e. Airbnb)

$194

Property Manager Fee

$0

property-location

214 NE 4th St Hallandale Beach, Florida, 33009-3413

3 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$77,446

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

115.52%

Payback Period Days

316