BNBCalc Short Term Rental Rental Arbitrage Analysis 510 SE 3rd Ave, Dania Beach, FL 33004, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$75,211

Profit (Cash Flow)

$34

Cash on Cash Return

0.3%

Annual Revenue

$75,211

AirDNA projects $312/night at 66% occupancy ($75,211).

BNB Calc projects a 66% occupancy rate, $312 rate per night.

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

Return Metrics

0.25% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$33	$67	$100	$134	$168	$336	$1,008
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	$33	$67	$100	$134	$168	$336	$1,008

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.25%

Payback Period Days

142364

Return on Investment

0.25%

510 SE 3rd Ave Dania Beach, Florida, 33004-4734

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Dania Beach

Zoning

Laws

$75,211

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$34

Profit

Revenue

$75,211

Operating Expenses

$21,177

Operating Income

$54,034

Net Effective Rent

$54,000

Profit (Cash Flow)

$34

$13,100

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$4,600

Total

$13,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

0.25%

Payback Period Days

142364