BNBCalc Short Term Rental Rental Arbitrage Analysis 615 NE 13th Ave, Fort Lauderdale, Florida, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Report by:

Co-Founders at From Pines to Palms

954-504-9676

info@frompinestopalms.com

Frompinestopalms.com

Annual Revenue

$136,967

Profit (Cash Flow)

$17,773

Cash on Cash Return

84.2%

Annual Revenue

$136,967

AirDNA projects $422/night at 62% occupancy ($95,562).

BNB Calc projects a 75% occupancy rate, $500 rate per night.

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

Return Metrics

84.23% 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)	$17,772	$35,545	$53,318	$71,091	$88,864	$177,728	$533,185
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	$17,772	$35,545	$53,318	$71,091	$88,864	$177,728	$533,185

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

84.23%

Payback Period Days

433

Return on Investment

84.23%

615 NE 13th Ave Fort Lauderdale, Florida, 33304-2830

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact

Co-Founders at From Pines to Palms

Fort Lauderdale

Guide

Zoning

Guide

Laws

$136,967

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,773

Profit

Revenue

$136,967

Operating Expenses

$29,206

Operating Income

$107,761

Net Effective Rent

$89,988

Profit (Cash Flow)

$17,773

$21,099

Cash Investment

Renos & Furnishing

$13,500

Setup Costs

$7,599

Total

$21,099

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

84.23%

Payback Period Days

433