BNBCalc Short Term Rental Rental Arbitrage Analysis 4711 SW 43rd Terrace, Fort Lauderdale, FL 33314, USA

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$46,444

Profit (Cash Flow)

-$2,193

Cash on Cash Return

-24.5%

Annual Revenue

$46,444

AirDNA projects $187/night at 68% occupancy ($46,444).

BNB Calc projects a 68% occupancy rate, $187 rate per night.

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

Return Metrics

-24.5% 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)	-$2,193	-$4,386	-$6,580	-$8,773	-$10,966	-$21,933	-$65,800
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	-$2,193	-$4,386	-$6,580	-$8,773	-$10,966	-$21,933	-$65,800

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-24.5%

Payback Period Days

Return on Investment

-24.5%

4711 SW 43rd Terrace Fort Lauderdale, Florida, 33314-4736

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide

Laws

$46,444

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$2,193

Profit

Revenue

$46,444

Operating Expenses

$17,438

Operating Income

$29,007

Net Effective Rent

$31,200

Profit (Cash Flow)

-$2,193

$8,950

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$2,700

Total

$8,950

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-24.5%

Payback Period Days