BNBCalc.com Rental Arbitrage Analysis Report of 2317 Inlet Dr, Fort Lauderdale, FL, USA

4 bed • 2.5 bath • 10 guests • $9,500

BNB

Calc

Return Metrics

205.93% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

205.93%

Payback Period Days

177

Return on Investment

205.93%

Annual Revenue

$204,537

AirDNA projects $1068/night at 54% occupancy ($210,643).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,216

Annual Expenses

$38,590

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,264

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,704

Management & Platform Fees

$511

Platform Fee (i.e. Airbnb)

$511

Property Manager Fee

$0

2317 Inlet Dr Fort Lauderdale, Florida, 33316-3619

4 bed • 2.5 bath • 10 guests • $9,500

Business Logo

Co-Founders at From Pines to Palms

Edit my contact card

Annual Revenue

$204,537

Profit (Cash Flow)

$51,947

Payback in 177 days

Cash on Cash Return

205.9%

Annual Revenue

$204,537

AirDNA projects $1,068/night at 54% occupancy ($210,644)

Occupancy Rate

Avg Daily Rate

Return Metrics

205.93% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

205.93%

Payback Period Days

177