BNBCalc Short Term Rental Rental Arbitrage Analysis 700 NE 23rd Terrace, Pompano Beach, FL 33062, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$77,841

Profit (Cash Flow)

$8,321

Cash on Cash Return

66.0%

Annual Revenue

$77,841

AirDNA projects $333/night at 64% occupancy ($77,840).

BNB Calc projects a 64% occupancy rate, $333 rate per night.

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

Return Metrics

66.04% 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)	$8,321	$16,642	$24,964	$33,285	$41,607	$83,214	$249,644
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	$8,321	$16,642	$24,964	$33,285	$41,607	$83,214	$249,644

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

66.04%

Payback Period Days

553

Return on Investment

66.04%

700 NE 23rd Terrace Pompano Beach, Florida, 33062-4417

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Pompano Beach

Zoning

Laws

$77,841

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,321

Profit

Revenue

$77,841

Operating Expenses

$21,519

Operating Income

$56,321

Net Effective Rent

$48,000

Profit (Cash Flow)

$8,321

$12,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$4,100

Total

$12,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

66.04%

Payback Period Days

553