BNBCalc Short Term Rental Rental Arbitrage Analysis 808 NW 19th St, Fort Lauderdale, FL, 33311

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$33,924

Profit (Cash Flow)

$1,314

Cash on Cash Return

30.2%

Annual Revenue

$33,924

AirDNA projects $111/night at 72% occupancy ($29,190). Airbtics projects $112/night at 64% occupancy ($26,180). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 72% occupancy rate, $129 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,554	$26,197	$35,334	$53,158
Occupancy	56%	64%	72%	85%
Nightly Rate	$83	$108	$129	$165

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Peaceful Poolside Studio - Pineapple Suite	$26,649	$80	88%	1	1	3	$55	✅	❌	❌	N / Y	⭐️ 4.9 (353)
Private Studio One-Bedroom Oasis	$20,868	$82	63%	1	1	1	$35	❌	❌	✅	N / Y	⭐️ 4.8 (114)
The Blue Door Inn	$28,014	$105	71%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 4.9 (21)
Peaceful Poolside Studio - Dragonfly Suite	$18,731	$60	81%	1	1	3	$55	✅	❌	❌	N / Y	⭐️ 4.8 (351)
Wilton Manors/Upscale Cottage 300+ 5-Star Ratings	$40,397	$164	67%	1	1	3	$45	✅	✅	❌	Y / Y	⭐️ 5 (83)
QUEEN Bedroom Suite#3 \| Pool \| Walk Wilton Drive	$26,673	$108	65%	1	1	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (29)
Island City loft	$20,070	$117	46%	1	1	2	$85	✅	✅	✅	Y / Y	⭐️ 4.9 (100)
Retro Romantic Hot Tub Getaway	$30,072	$134	57%	1	1	1	$38	❌	✅	❌	N / N	⭐️ 4.8 (169)
Peaceful Proptery - Starfish	$19,319	$81	61%	1	1	3	$70	❌	❌	❌	N / Y	⭐️ 4.8 (100)
Perfect for 2/private kitchenette and lounge space	$22,665	$82	69%	1	1	2	$70	❌	❌	❌	N / Y	⭐️ 4.7 (29)
Suite1 men only clothing optional by Wilton Manors	$37,807	$166	60%	1	1	3	$90	✅	❌	❌	N / N	⭐️ 5 (12)
Lovely Bohemian Style apartment.	$19,469	$106	47%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Refreshing Coastal-Themed Getaway PRIVATE ENTRANCE	$21,944	$67	85%	1	1	2	$55	✅	❌	❌	N / N	⭐️ 4.9 (110)
Tropical Paradise II	$28,887	$103	74%	1	1	3	$99	✅	❌	❌	Y / Y	⭐️ 4.8 (284)
Aaron's Guest Cottage and Tiki Hut	$28,591	$116	66%	1	1	1	$15	❌	❌	❌	N / Y	⭐️ 4.9 (677)
Ft. Lauderdale/Private Luxury Cottage/300+ 5 STARS	$41,269	$167	67%	1	1	3	$45	✅	✅	❌	Y / Y	⭐️ 5 (66)
Fort Lauderdale spectacular private studio apt.	$21,174	$121	41%	1	1	2	$75	❌	❌	❌	N / N	⭐️ 4.8 (65)
Lush Oasis Cottage in Wilton Manors	$23,687	$91	67%	1	1	3	$90	❌	❌	❌	Y / Y	⭐️ 4.7 (84)
Luxury Studio near Everything - Parking - Beach	$26,594	$151	47%	1	1	28	$129	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Luxury Queen Bedroom Suite #2 \| Pool \| Patio \|	$20,050	$109	48%	1	1	3	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (42)
Luxury Queen Bedroom Suite #1 \| Pool \| Patio \|	$22,906	$110	56%	1	1	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (38)
Peaceful Property - Sea Turtle	$23,776	$99	62%	1	1	3	$75	❌	❌	❌	N / Y	⭐️ 4.9 (77)
Modern TropicalPalm Garden Apartment Wilton Manors	$25,533	$100	66%	1	1	3	$90	❌	❌	❌	Y / Y	⭐️ 4.7 (59)
Private Villa, walk to Drive	$33,452	$165	53%	1	1	2	$95	✅	❌	✅	N / Y	⭐️ 5 (31)
Charming 1BR Hideaway in Fort Lauderdale	$21,950	$84	65%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
Boho Retreat: Couples Oasis Near Ft. Laud. Beaches	$45,430	$164	72%	1	1	2	$135	✅	❌	✅	Y / Y	⭐️ 4.8 (77)
Cozy Place: 15 minutes from the Beach	$39,172	$114	92%	1	1	3	$55	❌	❌	❌	N / Y	⭐️ 4.8 (82)
Stunning GUEST HOUSE! free park, wifi & cable TV.	$26,705	$94	74%	1	1	3	$80	❌	❌	❌	N / Y	⭐️ 5 (73)
Private Guest Suite with own Entrance & Bathroom.	$25,082	$77	89%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (305)
centraal 33.	$28,804	$93	83%	1	1	3	$45	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
Have Fun in the Sun II	$25,747	$79	86%	1	1	2	$50	❌	❌	✅	N / Y	⭐️ 4.9 (45)
Modern Apartment in Ft. Lauderdale	$23,782	$137	47%	1	1	3	$89	❌	❌	❌	Y / Y	⭐️ 5 (88)
Studio with private entrance king bed	$18,627	$78	62%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (47)
Gay Stay Wilton Manors/Private Pool Area	$35,683	$173	56%	1	1	3	$30	✅	❌	✅	N / N	⭐️ 5 (16)
Studio w Peacocks Managed by BNR Vacation Rentals	$23,378	$73	79%	1	1	3	$95	❌	❌	❌	Y / N	⭐️ 4.7 (15)
Gay Owned, Private Pool Home: Pool View Apartment	$43,573	$188	60%	1	1	4	$75	✅	✅	❌	Y / Y	⭐️ 5 (27)
Brand New \| Walk to Wilton Drive \| Mins to Beach	$26,098	$119	59%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.9 (38)
KING Bedroom Suite#6 \| Pool \| Walk to Wilton Drive	$23,807	$108	57%	1	1	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (53)
KING Bedroom Suite#5 \| Pool \| Walk to Wilton Drive	$25,344	$110	59%	1	1	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (84)
Your Own Private Studio 4 Miles to Ft Laud Beach	$23,720	$128	50%	1	1	3	$25	✅	✅	❌	N / Y	⭐️ 5 (14)

Return Metrics

30.2% 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)	$1,313	$2,627	$3,941	$5,255	$6,568	$13,137	$39,412
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	$1,313	$2,627	$3,941	$5,255	$6,568	$13,137	$39,412

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.2%

Payback Period Days

1209

Return on Investment

30.2%

808 NW 19th St Fort Lauderdale, Florida, 33311

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide

Laws

$33,924

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $111/night at 72% occupancy.Projected nightly rate is $112/night at 64% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$27,137

Avg annual revenue

64%

Avg occupancy rate

$112

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

$20k

$25k

$35k

$45k

$1,314

Profit

Revenue

$33,924

Operating Expenses

$16,410

Operating Income

$17,514

Net Effective Rent

$16,200

Profit (Cash Flow)

$1,314

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

30.2%

Payback Period Days

1209