BNBCalc Short Term Rental Rental Arbitrage Analysis 2608 Hibiscus Pl, Fort Lauderdale, FL 33301, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$171,887

Profit (Cash Flow)

$36,142

Cash on Cash Return

211.4%

Annual Revenue

$171,887

AirDNA projects $747/night at 63% occupancy ($171,887).

BNB Calc projects a 63% occupancy rate, $747 rate per night.

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

Return Metrics

211.35% 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)	$36,142	$72,284	$108,426	$144,568	$180,710	$361,421	$1,084,263
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	$36,142	$72,284	$108,426	$144,568	$180,710	$361,421	$1,084,263

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

211.35%

Payback Period Days

172

Return on Investment

211.35%

2608 Hibiscus Pl Fort Lauderdale, Florida, 33301-2728

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide

Laws

$171,887

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$36,142

Profit

Revenue

$171,887

Operating Expenses

$33,745

Operating Income

$138,142

Net Effective Rent

$102,000

Profit (Cash Flow)

$36,142

$17,100

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$8,600

Total

$17,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

211.35%

Payback Period Days

172