BNBCalc.com Rental Arbitrage Analysis Report of 2626 Alamanda Ct, Fort Lauderdale, FL 33301, USA

5 bed • 4 bath • 10 guests • $0

BNB

Calc

Return Metrics

35.08% 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

35.08%

Payback Period Days

1041

Return on Investment

35.08%

Annual Revenue

$231,331

AirDNA projects $1,092/night at 58% occupancy ($231,330).

User selected values for this report: 57.99999999999999% occupancy rate, $1,092 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,456

Annual Expenses

$41,473

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$2,488

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,928

Management & Platform Fees

$578

Platform Fee (i.e. Airbnb)

$578

Property Manager Fee

$0

property-location

2626 Alamanda Ct Fort Lauderdale, Florida, 33301-2718

5 bed • 4 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$231,331

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

35.08%

Payback Period Days

1041