BNBCalc Short Term Rental Rental Arbitrage Analysis 440 Mola Avenue, Fort Lauderdale, FL

6 bed • 5 bath • 18 guests • $0

BNB

Calc

Annual Revenue

$405,684

Profit (Cash Flow)

-$132,083

Cash on Cash Return

-860.5%

Annual Revenue

$405,684

AirDNA projects $1,925/night at 58% occupancy ($407,794). Airbtics projects $1,138/night at 66% occupancy ($274,327). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 78% occupancy rate, $1,424 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$142,842	$229,791	$413,860	$652,179
Occupancy	52%	65%	78%	90%
Nightly Rate	$739	$947	$1,424	$1,950

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Royale - Luxurious Waterfront Living	$557,857	$3,305	45%	6	7	1	$418	✅	❌	❌	Y / Y	⭐️ 5 (1)
Huge POOL, Dock,Steps2beach,golfcart,paddle boards	$289,313	$1,485	53%	6	6	3	$382	✅	❌	✅	Y / Y	⭐️ 4.8 (107)
New! Next to Las Olas • Heated Pool	$145,484	$664	59%	6	4	3	$350	✅	❌	❌	Y / Y	⭐️ 5 (172)
Botanical Oasis Las Olas Home w/ 2 Pools	$157,081	$884	47%	6	7	2	$295	✅	❌	❌	Y / Y	⭐️ 4.9 (13)
Waterfront \| Walk to Beach \| Palm Key	$445,813	$1,417	84%	6	6	1	$595	✅	❌	✅	Y / Y	⭐️ 5 (32)
Luxury Home with 2 Pools -Near Beach	$223,897	$751	78%	6	8	2	$350	✅	✅	✅	Y / Y	⭐️ 5 (4)
Villa Key-Waterfront Villa/HotPool/ 5Min 2 Beach	$288,394	$1,280	61%	6	6	3	$650	✅	❌	✅	Y / Y	⭐️ 5 (8)
Walk To Beach \| Heated Pool \| Harbor Key	$218,479	$789	74%	6	4	1	$595	✅	❌	✅	Y / Y	⭐️ 4.9 (43)
2 Big Homes On 1 Big Lot.Walk to beaches&hotspots!	$215,451	$938	61%	6	7	4	$500	✅	❌	❌	Y / Y	⭐️ 5 (85)
BRiGHT - 6BR Tropical Retreat for 12 - Pool - BBQ	$191,593	$537	94%	6	4	2	$450	✅	❌	❌	Y / Y	⭐️ 5 (25)
6-Bed Beach House: Heated Pool, Ping-Pong & Games	$127,588	$581	60%	6	4	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (61)
Huge private pool oasis, Steps to beach, golf cart	$276,192	$1,412	53%	6	4	3	$382	✅	❌	✅	Y / Y	⭐️ 4.9 (73)
Stunning Beach House-Walk-Beach, Restaurants, Park	$342,911	$1,604	58%	6	8	4	$595	✅	✅	✅	Y / Y	⭐️ 5 (5)
Pairidaeza-6 bedroom/Heated Pool/Walk 2 Beach	$209,993	$881	65%	6	4	3	$399	✅	❌	❌	Y / Y	⭐️ 4.9 (66)
Winter Deals! 6BD Duplex Mins to the Beach	$175,071	$468	100%	6	4	3	$370	❌	❌	❌	Y / Y	⭐️ 5 (6)
Modern Waterfront Mansion in the heart of Las Olas	$289,836	$2,016	38%	6	7	3	$900	✅	✅	✅	Y / Y	⭐️ 5 (21)
Grey House by the Water (Ft. Lauderdale Beach)	$273,484	$1,060	69%	6	4	3	$360	❌	✅	✅	Y / Y	⭐️ 4.9 (38)
Exclusive Waterfront Tropical House ~ Pool ~	$117,841	$956	33%	6	7	7	$595	✅	✅	✅	Y / Y	⭐️ 5 (17)
Oceana Blue / Beach Front / Pool / Bar / Relax	$425,937	$1,492	78%	6	6	4	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (161)
Waterfront Masterpiece Grand Heated Pool Seabreeze	$408,639	$1,275	86%	6	4	1	$645	✅	❌	✅	Y / Y	⭐️ 4.8 (13)
Marvelous 6 Bedroom Waterfront Mansion in Las Olas	$409,188	$2,150	52%	6	8	3	$0	✅	✅	✅	Y / Y	⭐️ 5 (5)
2 Townhomes as 1 Mega Compound w Pool + 2 Jacuzzis	$264,449	$789	90%	6	8	1	$625	❌	✅	✅	Y / Y	⭐️ 0 (2)
Perfect Waterfront 6 Bedroom Home with Heated Pool	$104,170	$581	48%	6	4	3	$350	✅	❌	✅	Y / Y	⭐️ 4.8 (28)
Villa Sua - New Luxury Pool Home with Mini-Golf	$191,960	$782	64%	6	5	2	$549	✅	✅	✅	Y / Y	⭐️ 5 (39)
Heated Pool Waterfront 6 min Beach Paddle	$233,004	$811	77%	6	5	3	$550	✅	❌	✅	Y / Y	⭐️ 5 (29)
Citrus Isles - 2 Family Compound! Dock + Pool	$223,913	$705	85%	6	5	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (20)
Secluded retreat \| Heated pool \| SaltAire Key	$384,296	$1,050	97%	6	5	1	$595	✅	❌	✅	Y / Y	⭐️ 5 (25)
The Ultimate Beach House. Over 130 5Star Reviews	$415,428	$1,260	90%	6	5	4	$350	✅	❌	❌	Y / Y	⭐️ 4.9 (40)
Sistrunk Shades Villas Units #1 & #2 Combined	$184,528	$642	75%	6	5	2	$395	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Beautifully Renovated 6 Bedroom Mansion with Pool	$318,070	$1,277	68%	6	5	3	$250	✅	✅	✅	Y / Y	⭐️ 4.8 (41)
Luxury By The Sea - Fort Lauderdale	$355,569	$1,943	50%	6	7	3	$500	✅	✅	✅	Y / Y	⭐️ 5 (2)
3600sf /Pool/Gameroom	$129,855	$452	71%	6	5	3	$650	✅	❌	✅	Y / Y	⭐️ 4.8 (39)
The 5 Worlds of Euphoria	$165,024	$1,068	40%	6	5	2	$600	❌	❌	❌	Y / Y	⭐️ 5 (2)
Casa Bermuda by AvantStay \| Walk to the Beach	$446,587	$1,507	80%	6	5	1	$399	✅	❌	✅	Y / Y	⭐️ 4.7 (53)
Palm Haven Duplex w/Pool - 6BR/4BA near FTL Beach!	$153,701	$603	65%	6	4	2	$350	✅	❌	❌	Y / Y	⭐️ 4.8 (5)
Grand historic Residence / Walk to beach /Hibiscus	$263,860	$905	76%	6	5	1	$495	✅	✅	✅	Y / Y	⭐️ 5 (21)
Together~but with Privacy 3 Units + Private Pool	$202,866	$548	97%	6	5	4	$575	✅	❌	✅	Y / Y	⭐️ 0 (0)
Luxury Villa with Pool & Private Dockside Charm	$139,083	$922	41%	6	7	7	$250	✅	✅	✅	Y / Y	⭐️ 4.8 (7)
Renovated 6BR w/ Pool Pickleball	$477,740	$2,290	57%	6	4	3	$0	✅	❌	❌	Y / N	⭐️ 0 (0)

Return Metrics

-860.47% 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)	-$132,083	-$264,166	-$396,249	-$528,332	-$660,415	-$1,320,830	-$3,962,492
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	-$132,083	-$264,166	-$396,249	-$528,332	-$660,415	-$1,320,830	-$3,962,492

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-860.47%

Payback Period Days

Return on Investment

-860.47%

440 Mola Ave 440 Fort Lauderdale, Florida, 33301

6 bed • 5 bath • 18 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide

Laws

$405,684

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,925/night at 58% occupancy.Projected nightly rate is $1,138/night at 66% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$264,978

Avg annual revenue

66%

Avg occupancy rate

$1,138

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

$105k

$250k

$400k

$560k

-$132,083

Profit

Revenue

$405,684

Operating Expenses

$64,739

Operating Income

$340,945

Net Effective Rent

$473,028

Profit (Cash Flow)

-$132,083

$15,350

Cash Investment

Renos & Furnishing

$15,250

Setup Costs

$100

Total

$15,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-860.47%

Payback Period Days