BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 7526 SW 7th Ct, North Lauderdale, FL, 33068

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$49,618

Profit (Cash Flow)

-$4,832

Cash on Cash Return

-56.2%

Annual Revenue

$49,618

AirDNA projects $176/night at 51% occupancy ($32,784). Airbtics projects $209/night at 65% occupancy ($49,618). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 65% occupancy rate, $209 rate per night.

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

Percentiles25%50%75%90%
Revenue$35,287$49,884$73,600$92,038
Occupancy55%68%78%83%
Nightly Rate$169$192$247$291

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Beautiful home w/ POOL

No image available

$41,082
$148
71%
322$200✅❌✅Y / N⭐️ 5 (30)
3 Bedroom House with King Bed

No image available

$48,277
$208
60%
323$170❌❌✅Y / Y⭐️ 5 (10)
True tropical Oasis villa Fort Lauderdale

No image available

$43,030
$178
58%
321$160✅❌✅N / N⭐️ 4.7 (68)
Sunny Pool Oasis Near Sawgrass Mall

No image available

$63,753
$211
80%
324$200✅✅✅Y / Y⭐️ 5 (61)
Newly Renovated Villa with Hot Tub

No image available

$54,203
$172
84%
322$120❌✅✅Y / Y⭐️ 5 (65)
Stylish 3/2.5 Townhome Near Inter Miami with Pool

No image available

$56,239
$200
71%
32.51$185❌❌✅Y / N⭐️ 5 (63)
Pool+BBQ | Sunny Backyard Canal | Cozy Home

No image available

$49,548
$145
81%
323$435✅❌✅Y / Y⭐️ 4.5 (25)
Palm Aire Oasis

No image available

$62,543
$185
88%
323$225✅❌❌Y / Y⭐️ 5 (54)
Cozy 3BR Home - A Perfect Blend of Comfort & Style

No image available

$39,599
$126
79%
312$150❌❌❌Y / Y⭐️ 5 (79)
Seven Heaven Fort Lauderdale - Heated Pool-3 Dorms

No image available

$64,586
$220
76%
322$150✅❌✅Y / Y⭐️ 5 (28)
Prestige Palm Aire on the golf 3BR/2BA

No image available

$36,132
$179
50%
321$185✅❌✅Y / Y⭐️ 5 (20)
Casa Blanca On El Lago

No image available

$61,778
$192
83%
323$349✅❌✅Y / Y⭐️ 4.8 (54)
The Leonie! Luxury Home (Woodlands Country Club)

No image available

$76,738
$248
82%
333$300✅❌❌Y / Y⭐️ 5 (111)
Cheerful 3 BR home 15 min from beach & airport

No image available

$37,731
$155
64%
322$160❌❌❌Y / Y⭐️ 5 (30)
Springs Tranquility.

No image available

$64,791
$310
56%
322$250✅❌❌Y / Y⭐️ 5 (19)
Entire Waterfront Quiet Vacation Home

No image available

$49,188
$181
70%
322$175❌❌❌Y / Y⭐️ 4.5 (94)
Pool paradise home , fully renovated

No image available

$29,154
$188
41%
322$100✅❌❌Y / Y⭐️ 4.8 (38)
Boutique resort style home with new pool near all

No image available

$68,845
$192
97%
31.53$190✅❌❌Y / Y⭐️ 5 (68)
Palm Aire Paradise

No image available

$48,549
$189
66%
323$220✅❌❌Y / Y⭐️ 5 (208)
Sunshine filled Family Home

No image available

$53,726
$233
63%
323$0✅❌✅Y / Y⭐️ 4.5 (12)
Spacious 3BR Family-Friendly Home Near Attractions

No image available

$41,899
$152
70%
321$100❌❌❌N / Y⭐️ 4.6 (31)
DAL's Delightfully spacious and relaxing 3 BR home

No image available

$47,051
$160
78%
322$80❌❌❌Y / Y⭐️ 4.7 (50)
The Blue Oasis

No image available

$63,388
$251
69%
323$0✅❌❌Y / Y⭐️ 5 (24)
Pool Home Retreat in Tamarac

No image available

$48,863
$166
76%
322$150✅❌✅Y / Y⭐️ 4.8 (9)
Charming 3bdrm home in N. Lauderdale

No image available

$36,565
$289
34%
323$200✅❌✅Y / Y⭐️ 4.5 (8)
Amazing coconut creek pool villa

No image available

$72,319
$377
50%
322$250✅❌❌Y / Y⭐️ 5 (28)
Private beautiful 3bed rm home

No image available

$55,897
$171
87%
32.55$180✅❌❌Y / Y⭐️ 5 (39)
Chic 3BR Resort-Style Retreat

No image available

$83,622
$324
67%
32.51$185❌❌✅Y / N⭐️ 5 (52)
3/2 Prestige Palm Aire on the golf

No image available

$55,605
$314
45%
321$180✅❌❌Y / N⭐️ 5 (17)
Andy's Place

No image available

$49,658
$250
52%
322$100✅❌❌Y / Y⭐️ 4.8 (41)
Nice and cozy getaway home

No image available

$51,825
$236
60%
323$0❌❌✅Y / Y⭐️ 0 (1)
3BDR/ 2BATH Cozy W Large Private Pool FLL/MIA/WPB

No image available

$40,812
$195
48%
323$350✅❌✅Y / Y⭐️ 5 (34)
Gorgeous 3 Bedroom Home!

No image available

$31,037
$160
53%
325$0❌❌✅Y / Y⭐️ 2 (2)
Central Family Home with Pool Near Parks

No image available

$67,802
$247
75%
322$0✅❌✅Y / Y⭐️ 4.6 (24)
Rocky's House | 3 Beds, 2 Baths

No image available

$63,159
$245
68%
322$115✅❌❌Y / Y⭐️ 4.8 (59)
Luxury Villa for Family and Friends

No image available

$37,800
$129
74%
322$150❌❌❌Y / Y⭐️ 4.5 (60)
Margate Home w/ Hot Tub & Putting Green!

No image available

$63,459
$273
61%
323$129✅✅❌Y / Y⭐️ 4.5 (18)
Cozy three bedroom Townhome in Ft. Lauderdale area

No image available

$24,511
$177
37%
32.52$180❌❌❌Y / Y⭐️ 4.5 (23)
Peaceful little Retreat

No image available

$32,840
$274
32%
322$99✅❌❌Y / Y⭐️ 4.5 (15)
Dal's Delight

No image available

$41,717
$139
82%
323$0❌❌❌Y / Y⭐️ 5 (12)

Return Metrics

-56.18% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$4,831-$9,663-$14,495-$19,327-$24,159-$48,319-$144,959
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-$4,831-$9,663-$14,495-$19,327-$24,159-$48,319-$144,959

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-56.18%

Payback Period Days

0

Return on Investment

-56.18%

property-location

7526 SW 7th Ct North Lauderdale, Florida, 33068

3 bed • 2 bath • 9 guests

Agent

Inquire about this property

Contact Agent

$49,618

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $176/night at 51% occupancy ($32,784.3). Airbtics projects $209/night at 65% occupancy ($49,618).

Top 58% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$51,483

Avg annual revenue

65%

Avg occupancy rate

$209

Avg nightly rate


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$45k

$65k

$85k

Sign up to see the data on 40 all comparables

-$4,832

Profit

Revenue

$49,618

Operating Expenses

$18,450

Operating Income

$31,168

Net Effective Rent

$36,000

Profit (Cash Flow)

-$4,832

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-56.18%

Payback Period Days

0