BNBCalc.com Investment Analysis Report of 2670 E Sunrise Blvd, Fort Lauderdale, FL, 33304

1 bed • 1 bath • 3 guests • $125,000

BNB

Calc

Return Metrics

42.79% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

42.79%

Cap Rate

18.03%

Return on Investment

57.87%

Annual Revenue

$41,638

AirDNA projects $200/night at 57% occupancy ($41,637). Airbtics projects $184/night at 62% occupancy ($41,667). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$30,090$42,626$54,193$65,009
Occupancy53%61%69%75%
Nightly Rate$151$186$207$227

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Hilton Hotel intercoastal ocean views beautiful
$43,158
$195
59%
1161$105✅✅❌N / Y⭐️ 5 (1)Profile

B

Condo Hotel waterfront beautiful near cruise ship
$42,260
$192
59%
1161$100✅✅❌N / N⭐️ 4.7 (6)Profile

C

Waterfront hotel intercoastal near cruises ships
$36,236
$159
60%
1161$110✅✅❌N / Y⭐️ 4.9 (101)Profile

D

14th Floor Penthouse - Panoramic Ocean Views
$48,513
$189
67%
1122$135✅✅❌N / Y⭐️ 4.8 (88)Profile

E

Near cruise ships waterfront Hilton Lauderdale
$41,481
$187
59%
1161$110✅✅❌N / Y⭐️ 0 (0)Profile

Operating Expenses

Monthly Expenses

$1,591

Annual Expenses

$19,093

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,047

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$347

Management & Platform Fees

$104

Platform Fee (i.e. Airbnb)

$104

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$702

Annual Mortgage & Tax

$8,424

Downpayment

Purchase Price

$125,000

Percent Down

20%

Total Downpayment

$25,000

Total Loan Amount

$100,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$600

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$103

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$5,933

Deductible property tax

$1,237

Est. Depreciation Value

$60,291

Profit on this property

$22,545

Your total deduction

$44,916

So, your new taxable income is your previous income minus your total deduction ($150,000 - $44,916)

$105,084

Your old tax bill

$45,000

Your new tax bill

$31,525

Estimated tax savings

$13,475

property-location

2670 E Sunrise Blvd 326 Fort Lauderdale, Florida, 33304

1 bed • 1 bath • 3 guests

Purchase Price

Est. $600/mo

Agent

Inquire about this property

Contact Agent

$354,500

Zestimate

235

Airbnb Investor Score

$14,120

Annual Profit

18.0%

Cap Rate

42.8%

Cash on Cash

$41,638

Annual Revenue

BNBCalc predicts this property will get $184 per night with 62% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

42.79%

Cap Rate

18.03%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$5,933

Deductible property tax

$1,237

Your total deduction

$3,812

Your adjusted annual income

$150,000 - $3,812 = $146,188

Taxes on $146,188 (30%)

$43,856

Your old tax bill

$45,000

Your new tax bill

$43,856

Estimated tax savings

$1,144

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com