BNBCalc.com Rental Arbitrage Analysis Report of 2602 E Hallandale Beach Blvd r1708, Hallandale Beach, FL 33009, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Return Metrics

505.74% 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

505.74%

Payback Period Days

72

Return on Investment

505.74%

Annual Revenue

$100,486

AirDNA projects $362/night at 76% occupancy ($100,485).

User selected values for this report: 76% occupancy rate, $362 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,039

Annual Expenses

$24,463

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,397

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$837

Management & Platform Fees

$251

Platform Fee (i.e. Airbnb)

$251

Property Manager Fee

$0

property-location

2602 E Hallandale Beach Blvd Hallandale Beach, Florida, 33009

2 bed • 2 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$100,486

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

505.74%

Payback Period Days

72