BNBCalc Short Term Rental Rental Arbitrage Analysis 412 SW 16th Ct, Fort Lauderdale, FL 33315, USA

3 bed • 1 bath • 7 guests • $0

BNB

Calc

Annual Revenue

$71,946

Profit (Cash Flow)

$9,193

Cash on Cash Return

68.9%

Annual Revenue

$71,946

AirDNA projects $294/night at 67% occupancy ($71,945).

BNB Calc projects a 67% occupancy rate, $294 rate per night.

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

Return Metrics

68.86% 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)	$9,192	$18,385	$27,578	$36,771	$45,964	$91,928	$275,784
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	$9,192	$18,385	$27,578	$36,771	$45,964	$91,928	$275,784

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

68.86%

Payback Period Days

530

Return on Investment

68.86%

412 SW 16th Ct Fort Lauderdale, Florida, 33315-1740

3 bed • 1 bath • 7 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide

Laws

$71,946

Annual Revenue

AirDNA projects $294/night at 67% occupancy ($71,945.76).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,193

Profit

Revenue

$71,946

Operating Expenses

$20,753

Operating Income

$51,193

Net Effective Rent

$42,000

Profit (Cash Flow)

$9,193

$13,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$5,100

Total

$13,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

68.86%

Payback Period Days

530