BNBCalc Short Term Rental Rental Arbitrage Analysis 2501 S Ocean Dr unit 914, Hollywood, FL 33019, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$76,701

Profit (Cash Flow)

$14,530

Cash on Cash Return

187.5%

Annual Revenue

$76,701

AirDNA projects $210/night at 65% occupancy ($49,855).

BNB Calc projects a 70% occupancy rate, $300 rate per night.

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

Return Metrics

187.48% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,530	$29,060	$43,590	$58,120	$72,650	$145,300	$435,902
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	$14,530	$29,060	$43,590	$58,120	$72,650	$145,300	$435,902

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

187.48%

Payback Period Days

194

Return on Investment

187.48%

2501 S Ocean Dr Hollywood, Florida, 33019

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Hollywood

Zoning

Laws

$76,701

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$14,530

Profit

Revenue

$76,701

Operating Expenses

$21,371

Operating Income

$55,330

Net Effective Rent

$40,800

Profit (Cash Flow)

$14,530

$7,750

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$3,500

Total

$7,750

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

187.48%

Payback Period Days

194