BNBCalc Short Term Rental Rental Arbitrage Analysis 717 NW 23rd St, Wilton Manors, FL 33311, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$82,195

Profit (Cash Flow)

$8,509

Cash on Cash Return

66.0%

Annual Revenue

$82,195

AirDNA projects $388/night at 58% occupancy ($82,194).

BNB Calc projects a 57.99999999999999% occupancy rate, $388 rate per night.

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

Return Metrics

65.96% 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)	$8,509	$17,018	$25,527	$34,036	$42,546	$85,092	$255,276
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	$8,509	$17,018	$25,527	$34,036	$42,546	$85,092	$255,276

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

65.96%

Payback Period Days

553

Return on Investment

65.96%

717 NW 23rd St Wilton Manors, Florida, 33311-3743

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$82,195

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,509

Profit

Revenue

$82,195

Operating Expenses

$22,085

Operating Income

$60,109

Net Effective Rent

$51,600

Profit (Cash Flow)

$8,509

$12,900

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$4,400

Total

$12,900

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

65.96%

Payback Period Days

553