BNBCalc.com Rental Arbitrage Analysis Report of 2016 NE 17th Ct apt 14, Fort Lauderdale, FL 33305, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

164.77% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

164.77%

Payback Period Days

221

Return on Investment

164.77%

Annual Revenue

$70,536

AirDNA projects $284/night at 68% occupancy ($70,535).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,764

Annual Expenses

$21,170

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,148

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$588

Management & Platform Fees

$176

Platform Fee (i.e. Airbnb)

$176

Property Manager Fee

$0

property-location

2016 NE 17th Ct Fort Lauderdale, Florida, 33305-2500

2 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$70,536

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

164.77%

Payback Period Days

221