BNBCalc.com Rental Arbitrage Analysis Report of 2339 Hope St, Hollywood, FL 33020, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

83.67% 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

83.67%

Payback Period Days

436

Return on Investment

83.67%

Annual Revenue

$75,182

AirDNA projects $332/night at 62% occupancy ($75,181).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,814

Annual Expenses

$21,774

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,187

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$627

Management & Platform Fees

$188

Platform Fee (i.e. Airbnb)

$188

Property Manager Fee

$0

property-location

2339 Hope St Hollywood, Florida, 33020-1629

3 bed • 2 bath • 8 guests • $3,600

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$75,182

Profit (Cash Flow)

$10,208

Payback in 436 days

Cash on Cash Return

83.7%

Annual Revenue

$75,182

AirDNA projects $332/night at 62% occupancy ($75,181).

Occupancy Rate

Avg Daily Rate

Return Metrics

83.67% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

83.67%

Payback Period Days

436