BNBCalc Short Term Rental Rental Arbitrage Analysis 2201 Polk St, Hollywood, FL, 33020

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$62,128

Profit (Cash Flow)

$51

Cash on Cash Return

0.6%

Annual Revenue

$62,128

AirDNA projects $292/night at 63% occupancy ($67,190). Airbtics projects $243/night at 70% occupancy ($62,128). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, $243 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,782	$59,193	$92,309	$142,255
Occupancy	62%	72%	78%	88%
Nightly Rate	$156	$217	$311	$426

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Paradise Found - Sun, Surf and Relaxation-	$41,581	$163	66%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (211)
Jungle Happiness STR-2651	$34,567	$82	74%	3	2.5	1	$425	✅	❌	✅	Y / Y	⭐️ 5 (77)
Heart of Hollywood STR-1926	$45,451	$116	89%	3	2	1	$420	✅	❌	✅	Y / Y	⭐️ 4.5 (79)
* Hollywood GREAT Location Close to Beach	$50,365	$208	64%	3	2	3	$195	❌	❌	✅	Y / Y	⭐️ 5 (62)
Farmhouse style- near Beach/ Hot Tub!	$86,713	$300	77%	3	2	1	$150	❌	✅	✅	Y / Y	⭐️ 5 (193)
Chalet 5 minute drive to the ocean STR-1635	$20,574	$31	66%	3	2	1	$450	❌	❌	✅	Y / Y	⭐️ 4.5 (43)
Luxe Oasis W/ HotTub, MiniGolf, Arcade & BBQ Grill	$145,723	$421	94%	3	2	1	$80	❌	✅	✅	Y / Y	⭐️ 5 (140)
Tropical Breeze S 6 Guests-Heated Pool-Golf-Beach	$74,363	$213	94%	3	2.5	1	$180	✅	❌	✅	Y / Y	⭐️ 3.5 (3)
Tropical Oasis Getaway w/ Heated Pool and Hot Tub	$97,908	$313	84%	3	2	2	$185	✅	✅	✅	Y / Y	⭐️ 5 (74)
Sleek 3BR/2BA Family Home in South Florida	$45,867	$149	83%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (318)
Modern 3 Bedroom #1 close to beach and downtown	$39,172	$129	73%	3	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (122)
Soleil: Casita Near Beach & Gym Access	$43,853	$152	72%	3	2	1	$220	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Tropical Breeze N 6 Guests-Heated Pool-Golf-Beach	$88,984	$246	98%	3	2.5	1	$180	✅	❌	✅	Y / Y	⭐️ 5 (4)
Modern farmhouse style with HotTub!	$80,794	$279	77%	3	2	1	$150	❌	✅	✅	Y / Y	⭐️ 5 (105)
Gather with Friends 3be/2ba Home Oasis w/Pool	$50,320	$185	72%	3	2	2	$160	✅	❌	✅	Y / Y	⭐️ 5 (111)
Beach Retreat★ 1 block from downtown ★beach& Shops	$39,961	$153	64%	3	2	3	$220	❌	❌	✅	Y / Y	⭐️ 5 (82)
House with Hot tub. Close to FLL, Beach, Casino.	$42,375	$150	70%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (60)
Cozy and renovated place in Hollywood - Miami!	$50,349	$206	63%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
Downtown Hollywood Vacation Rental w/ Patio!	$120,291	$428	73%	3	2	2	$217	❌	❌	❌	Y / Y	⭐️ 5 (13)
Home away from home in the heart of Hollywood	$36,685	$158	62%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (99)
Charming Gem★ 1 block from downtown★ private patio	$49,733	$207	59%	3	2	3	$220	❌	❌	✅	Y / Y	⭐️ 5 (118)
Boutique House near the Beach	$73,703	$338	58%	3	2	4	$200	❌	❌	✅	Y / Y	⭐️ 5 (29)
Beautiful & Spacious Home in Hollywood-Discounted!	$35,837	$158	56%	3	2	3	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (102)
Upscale 3BR with Heated Pool & Billiards	$114,024	$485	62%	3	3	3	$270	✅	❌	❌	Y / Y	⭐️ 5 (16)
Tropical Paradise In Hollywood FL	$96,493	$311	83%	3	2	4	$300	✅	❌	❌	Y / Y	⭐️ 5 (31)
Remodeled Open Layout 3 Bedroom 2 Bathroom	$36,565	$119	78%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (193)
Luxury Spa, Heated Saltwater POOL, 3mins Beach	$82,225	$328	66%	3	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (46)
Aqua Breeze Villa with King Bed	$64,416	$200	88%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
Entire Washington st house	$36,440	$144	66%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.6 (112)
10 minutes from Beach! Casa Bamboo 3 Bed 2.5 Bath	$37,442	$186	55%	3	3	10	$0	❌	❌	✅	Y / N	⭐️ 0 (5)
casa	$113,838	$439	67%	3	3	5	$400	❌	❌	❌	Y / Y	⭐️ 5 (4)
Beautiful pool house 2 mi from Hollywood beach	$63,741	$284	60%	3	2	3	$200	✅	❌	❌	Y / Y	⭐️ 4 (4)
Hollywood Heaven	$67,071	$333	52%	3	3	4	$300	✅	✅	✅	Y / Y	⭐️ 5 (31)
Modern & Luxury Vila w Private Patio & Jacuzzi	$44,057	$251	47%	3	2	7	$250	❌	✅	✅	Y / Y	⭐️ 4.9 (18)
Sunny-Side Up - Cozy and Central Home with Parking	$74,119	$263	77%	3	1	30	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Lux 3BR City-View Retreat in Hollywood, 3rd Floor	$73,433	$264	76%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (15)
Lux 3BR City-View Retreat in Hollywood, 2nd Floor	$71,370	$250	78%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (10)
Sunshine House! Best location at Hollywood Beach!	$67,500	$221	79%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (59)
casa	$126,879	$433	76%	3	3	5	$400	❌	❌	❌	Y / Y	⭐️ 4.7 (3)

Return Metrics

0.58% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$51	$102	$154	$205	$256	$513	$1,540
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	$51	$102	$154	$205	$256	$513	$1,540

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.58%

Payback Period Days

62931

Return on Investment

0.58%

2201 Polk St Hollywood, Florida, 33020

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Hollywood

Zoning

Laws

$62,128

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $292/night at 63% occupancy.Projected nightly rate is $243/night at 70% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$64,782

Avg annual revenue

70%

Avg occupancy rate

$243

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$60k

$100k

$145k

$51

Profit

Revenue

$62,128

Operating Expenses

$20,077

Operating Income

$42,051

Net Effective Rent

$42,000

Profit (Cash Flow)

$51

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

0.58%

Payback Period Days

62931