BNBCalc Short Term Rental Rental Arbitrage Analysis 3470 SW 15th Ct, Fort Lauderdale, FL

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$61,712

Profit (Cash Flow)

-$9,911

Cash on Cash Return

-115.2%

Annual Revenue

$61,712

AirDNA projects $247/night at 60% occupancy ($54,129). Airbtics projects $264/night at 64% occupancy ($61,711). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, $264 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,928	$62,464	$90,930	$130,869
Occupancy	49%	67%	77%	86%
Nightly Rate	$195	$248	$308	$399

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Enjoy a Comfortable Stay at this Spectacular House	$59,568	$182	82%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Breezy Manor	$40,298	$203	51%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (35)
Califronia-Style Retreat	$39,776	$99	72%	3	2	1	$325	✅	❌	✅	Y / Y	⭐️ 4.5 (63)
Sylvia's Retreat	$41,956	$161	70%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (82)
Sunset Serenity: Your Fort Lauderdale Retreat	$42,732	$172	65%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (36)
Very Nice 3 Bedrooms 2 baths with great amenities.	$35,235	$197	44%	3	2	2	$199	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Zen Gem: Saltwater Pool, Putting Green, Near Beach	$138,196	$411	88%	3	3	1	$220	✅	❌	❌	Y / Y	⭐️ 5 (46)
Poolside Paradise, Pool Table and Mins from FTL!	$44,196	$132	86%	3	1	2	$170	✅	❌	❌	Y / Y	⭐️ 5 (339)
Escape & Relax w/ Jacuzzi + Patio, Fire Pit, Gym	$49,962	$160	77%	3	2	1	$245	❌	✅	✅	Y / Y	⭐️ 4.5 (52)
Sun-Soaked Retreat near Hard Rock: Beach Proximity	$59,521	$191	76%	3	2	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (30)
Indoor Basketball, Game Room, Heated Pool, Private	$68,583	$276	62%	3	2	3	$300	✅	❌	❌	Y / Y	⭐️ 4.5 (33)
Fort Lauderdale JAM STR-3609	$60,983	$207	73%	3	2	1	$380	❌	❌	✅	Y / Y	⭐️ 4.7 (22)
Authentic Villa Fort Lauderdale with pool	$108,339	$299	99%	3	1.5	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (38)
Poolside \| 3BR \| Pool \| Sun Loungers	$61,730	$294	55%	3	2	1	$150	✅	✅	❌	Y / Y	⭐️ 4.5 (31)
Hard Rock House	$39,213	$99	76%	3	2	1	$380	❌	❌	✅	Y / Y	⭐️ 4.5 (43)
Casa Lani 🌅Charming Modern Ft Lauderdale Pool Home	$72,710	$291	67%	3	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (20)
🌴3BR HEATED Pool Home \| Airport/Beaches/Las Olas	$89,705	$356	68%	3	2	2	$185	✅	❌	❌	Y / Y	⭐️ 5 (87)
Fort Lauderdale Vacation Rental ~ 8 Mi to Beaches!	$127,368	$348	100%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (34)
Tiki-home 🌴 Elite Staycation	$72,155	$355	54%	3	2	2	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (58)
Beautiful Boho Home w/ Fenced-in Pool & Game Room!	$68,846	$266	68%	3	2	1	$195	✅	❌	❌	Y / Y	⭐️ 4.9 (42)
Outdoor Pool \| BBQ \| Mins away from airport	$75,854	$238	80%	3	2	1	$195	✅	❌	❌	Y / Y	⭐️ 4.8 (29)
Cheerful 3-Bedroom Villa with Pool	$104,854	$279	96%	3	2	1	$225	✅	❌	❌	Y / Y	⭐️ 4.8 (94)
Modern Home with Pool and a large backyard!	$48,275	$290	45%	3	3	7	$250	✅	❌	✅	Y / Y	⭐️ 4.5 (40)
The Fairway	$37,354	$126	81%	3	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (63)
Luxury Fort Lauderdale home that’s spacious!	$38,892	$253	42%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Fort Lauderdale Vacation Rental w/ Pool & Dock	$129,798	$601	58%	3	2	2	$181	✅	❌	✅	Y / Y	⭐️ 4.8 (5)
Casa Sunshine - Heated Pool Minutes to Beach	$42,344	$187	57%	3	2	1	$195	✅	❌	❌	Y / Y	⭐️ 5 (35)
Resort Style Living \| Mins to Downtown & Hard Rock	$55,638	$338	44%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (26)
Near it all! 3 bedroom, 2 bath house, Pool table	$39,555	$349	30%	3	2	3	$200	✅	❌	✅	Y / Y	⭐️ 4.8 (12)
Castaways Casita \| Saltwater Pool \| Dog Friendly	$75,668	$297	68%	3	2	3	$90	✅	❌	✅	Y / Y	⭐️ 5 (14)
Spacious Beautiful Relaxing Home	$75,015	$244	84%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4 (1)
5 Miles to Las Olas Beach - Modern Cottage	$29,325	$206	35%	3	2	4	$223	❌	❌	✅	Y / Y	⭐️ 0 (1)
New Designer Decorated SoHo House with a HotTub	$73,515	$242	83%	3	2	3	$0	❌	✅	✅	Y / Y	⭐️ 5 (7)
Zen Home Getaway - HotTub/BBQ + 5 min to Hard Rock	$56,805	$242	62%	3	2	3	$195	❌	✅	✅	Y / Y	⭐️ 5 (31)
Waterfront Villa Fort Lauderdale, FL	$118,380	$472	66%	3	3	2	$300	✅	❌	❌	Y / Y	⭐️ 5 (6)
Tiki Teal House - Hot Tub and Hammock Swings	$32,115	$225	39%	3	2	3	$0	❌	✅	❌	N / N	⭐️ 5 (32)
Heated Pool * Mins to Hard Rock Cafe & Las Olas	$53,897	$199	74%	3	2	3	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (10)
Indoor Basketball, Game Room, Pool	$62,970	$399	40%	3	2	2	$249	✅	❌	❌	Y / Y	⭐️ 5 (1)
Prime Location Get Away	$46,027	$287	41%	3	1	2	$192	❌	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

-115.24% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$9,910	-$19,821	-$29,732	-$39,643	-$49,554	-$99,108	-$297,326
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	-$9,910	-$19,821	-$29,732	-$39,643	-$49,554	-$99,108	-$297,326

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-115.24%

Payback Period Days

Return on Investment

-115.24%

3470 SW 15th Ct Fort Lauderdale, Florida, 33312

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide

Laws

$61,712

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $247/night at 60% occupancy.Projected nightly rate is $264/night at 64% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$63,702

Avg annual revenue

64%

Avg occupancy rate

$264

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$65k

$100k

$140k

-$9,911

Profit

Revenue

$61,712

Operating Expenses

$20,023

Operating Income

$41,689

Net Effective Rent

$51,600

Profit (Cash Flow)

-$9,911

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-115.24%

Payback Period Days