BNBCalc Short Term Rental Rental Arbitrage Analysis SE 25th Ave, Fort Lauderdale, FL, USA

4 bed • 4 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$217,320

Profit (Cash Flow)

-$242,331

Cash on Cash Return

-525.7%

Annual Revenue

$217,320

AirDNA projects $875/night at 68% occupancy ($217,320).

BNB Calc projects a 68% occupancy rate, $875 rate per night.

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

Return Metrics

-525.66% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$242,331	-$484,662	-$726,994	-$969,325	-$1,211,657	-$2,423,314	-$7,269,943
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	-$242,331	-$484,662	-$726,994	-$969,325	-$1,211,657	-$2,423,314	-$7,269,943

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-525.66%

Payback Period Days

Return on Investment

-525.66%

SE 25th Ave Fort Lauderdale, Florida

4 bed • 4 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide

Laws

$217,320

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$242,331

Profit

Revenue

$217,320

Operating Expenses

$39,652

Operating Income

$177,669

Net Effective Rent

$420,000

Profit (Cash Flow)

-$242,331

$46,100

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$35,100

Total

$46,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-525.66%

Payback Period Days