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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

43.06%

Payback Period Days

848

Return on Investment

43.06%

54 Isle of Venice Dr Fort Lauderdale, Florida, 33301

2 bed • 1.5 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide

Laws

$60,601

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Cash on Cash Return

43.06%

Payback Period Days

848