BNBCalc Short Term Rental Rental Arbitrage Analysis 4041 SW 50th St, Dania Beach, FL 33314, USA

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$59,261

Profit (Cash Flow)

$6,557

Cash on Cash Return

80.0%

Annual Revenue

$59,261

AirDNA projects $295/night at 55% occupancy ($59,260).

BNB Calc projects a 55.00000000000001% occupancy rate, $295 rate per night.

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

Return Metrics

79.96% 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)	$6,556	$13,113	$19,670	$26,227	$32,784	$65,569	$196,707
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	$6,556	$13,113	$19,670	$26,227	$32,784	$65,569	$196,707

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

79.96%

Payback Period Days

456

Return on Investment

79.96%

4041 SW 50th St Fort Lauderdale, Florida, 33314-5705

3 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide

Laws

$59,261

Annual Revenue

AirDNA projects $295/night at 55% occupancy ($59,260.83).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,557

Profit

Revenue

$59,261

Operating Expenses

$19,104

Operating Income

$40,157

Net Effective Rent

$33,600

Profit (Cash Flow)

$6,557

$8,200

Cash Investment

Renos & Furnishing

$5,300

Setup Costs

$2,900

Total

$8,200

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

79.96%

Payback Period Days

456