BNBCalc Short Term Rental Rental Arbitrage Analysis 817 SE 2nd Ave, Fort Lauderdale, FL 33316, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$52,084

Profit (Cash Flow)

$313

Cash on Cash Return

3.3%

Annual Revenue

$52,084

AirDNA projects $230/night at 62% occupancy ($52,083).

BNB Calc projects a 62% occupancy rate, $230 rate per night.

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

Return Metrics

3.32% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$312	$625	$938	$1,251	$1,564	$3,129	$9,387
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	$312	$625	$938	$1,251	$1,564	$3,129	$9,387

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.32%

Payback Period Days

10972

Return on Investment

3.32%

817 SE 2nd Ave Fort Lauderdale, Florida, 33316-1003

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide

Laws

$52,084

Annual Revenue

Projected nightly rate is $230/night at 62% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$313

Profit

Revenue

$52,084

Operating Expenses

$18,171

Operating Income

$33,913

Net Effective Rent

$33,600

Profit (Cash Flow)

$313

$9,400

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,900

Total

$9,400

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

3.32%

Payback Period Days

10972