BNBCalc Short Term Rental Rental Arbitrage Analysis 6604 Arbor Dr, Miramar, FL 33023, USA

4 bed • 2 bath • 10 guests • $0

BNB

Calc

Report by:

twstrentals@gmail.com

Annual Revenue

$105,552

Profit (Cash Flow)

$33,030

Cash on Cash Return

227.0%

Annual Revenue

$105,552

AirDNA projects $507/night at 57% occupancy ($105,551).

BNB Calc projects a 56.99999999999999% occupancy rate, $507 rate per night.

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

Return Metrics

227.01% 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)	$33,030	$66,060	$99,090	$132,120	$165,150	$330,301	$990,903
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	$33,030	$66,060	$99,090	$132,120	$165,150	$330,301	$990,903

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

227.01%

Payback Period Days

160

Return on Investment

227.01%

6604 Arbor Dr Miramar, Florida, 33023-4902

4 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Miramar

Zoning

Laws

$105,552

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$33,030

Profit

Revenue

$105,552

Operating Expenses

$25,122

Operating Income

$80,430

Net Effective Rent

$47,400

Profit (Cash Flow)

$33,030

$14,550

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$4,050

Total

$14,550

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

227.01%

Payback Period Days

160