BNBCalc.com Rental Arbitrage Analysis Report of 2608 Hibiscus Pl, Fort Lauderdale, FL 33301, USA

3 bed • 2.5 bath • 8 guests • $0

BNB

Calc

Return Metrics

289.3% 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

289.3%

Payback Period Days

126

Return on Investment

289.3%

Annual Revenue

$168,304

AirDNA projects $720/night at 64% occupancy ($168,304).

User selected values for this report: 64% occupancy rate, $720 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,773

Annual Expenses

$33,280

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,963

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,403

Management & Platform Fees

$421

Platform Fee (i.e. Airbnb)

$421

Property Manager Fee

$0

property-location

2608 Hibiscus Pl Fort Lauderdale, Florida, 33301-2728

3 bed • 2.5 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$168,304

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

289.3%

Payback Period Days

126