BNBCalc.com Rental Arbitrage Analysis Report of 936 S North Lake Dr, Hollywood, FL 33019, USA

3 bed • 2 bath • 6 guests • $9,000

BNB

Calc

Return Metrics

-124.47% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-124.47%

Payback Period Days

0

Return on Investment

-124.47%

Annual Revenue

$112,751

AirDNA projects $490/night at 63% occupancy ($112,750).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,221

Annual Expenses

$26,658

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,500

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$940

Management & Platform Fees

$282

Platform Fee (i.e. Airbnb)

$282

Property Manager Fee

$0

936 S North Lake Dr Hollywood, Florida, 33019-1313

3 bed • 2 bath • 6 guests • $9,000

Annual Revenue

$112,751

Profit (Cash Flow)

-$21,907

No payback period

Cash on Cash Return

-124.5%

Annual Revenue

$112,751

AirDNA projects $490/night at 63% occupancy ($112,751)

Occupancy Rate

Avg Daily Rate

Return Metrics

-124.47% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-124.47%

Payback Period Days

0