BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 54 Isle of Venice Dr apt 5, Fort Lauderdale, FL 33301, USA

2 bed • 1.5 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$60,601

Profit (Cash Flow)

$4,123

Cash on Cash Return

43.1%

Annual Revenue

$60,601

AirDNA projects $272/night at 61% occupancy ($60,601).

BNB Calc projects a 61% occupancy rate, $272 rate per night.

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


Return Metrics

43.06% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$4,123$8,246$12,369$16,492$20,615$41,231$123,693
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$4,123$8,246$12,369$16,492$20,615$41,231$123,693

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

43.06%

Payback Period Days

848

Return on Investment

43.06%

property-location

54 Isle of Venice Dr Fort Lauderdale, Florida, 33301

2 bed • 1.5 bath • 5 guests

Agent

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide


Laws

$60,601

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$4,123

Profit

Revenue

$60,601

Operating Expenses

$19,278

Operating Income

$41,323

Net Effective Rent

$37,200

Profit (Cash Flow)

$4,123

$9,575

Cash Investment

Renos & Furnishing

$6,375

Setup Costs

$3,200

Total

$9,575

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

43.06%

Payback Period Days

848