BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 440 Mola Ave, Fort Lauderdale, FL 33301

6 bed β€’ 5 bath β€’ 18 guests β€’ $75,000

BNB

Calc

Annual Revenue

$447,716

Profit (Cash Flow)

$370,774

Cap Rate

501.1%

Annual Revenue

$447,716

Airbtics projects $2,043/night at 60% occupancy ($447,716). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 60% occupancy rate, $2,043 rate per night.

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

Percentiles25%50%75%90%
Revenue$229,478$437,043$708,000$936,422
Occupancy50%60%73%78%
Nightly Rate$1,222$1,941$2,592$3,213

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Modern Waterfront Mansion in the heart of Las Olas
$286,211
$2,686
28%
673$900βœ…βŒβœ…Y / Y⭐️ 5 (19)
Waterfront dock steps 2 beach limo/Golfcart option
$246,163
$966
66%
663$382βœ…βŒβœ…Y / Y⭐️ 4.8 (96)
3-Story w/ Rooftop Water Villa Dock/Chef Kitchen
$900,875
$3,921
61%
663$1,000βœ…βœ…βœ…Y / Y⭐️ 5 (3)
New! Next to Las Olas β€’ Heated Pool
$158,241
$858
49%
643$350βœ…βŒβŒY / Y⭐️ 5 (162)
Las Olas Waterfront Villa| Heated Pool | FiestaKey
$1,031,053
$3,135
88%
761$795βœ…βŒβœ…Y / Y⭐️ 5 (12)
Waterfront | Walk to Beach | Palm Key
$329,644
$1,109
77%
661$595βœ…βŒβœ…Y / Y⭐️ 5 (24)
Tropical Waterfront 7 Bedroom House in Seven Isles
$446,990
$1,564
76%
772$500βœ…βœ…βœ…Y / Y⭐️ 5 (57)
Casa Royale - Luxurious Waterfront Living
$467,402
$2,311
54%
671$418βœ…βŒβŒY / Y⭐️ 5 (1)
Marvelous 6 Bedroom Waterfront Mansion in Las Olas
$419,436
$1,910
60%
683$0βœ…βŒβœ…Y / Y⭐️ 5 (5)
Spectacular Las Olas Waterfront Villa: Pool & Dock
$311,510
$1,973
43%
677$250βœ…βœ…βœ…Y / Y⭐️ 4.8 (8)

Return Metrics

1,140.84% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$370,773$741,547$1,112,321$1,483,094$1,853,868$3,707,737$11,123,212
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$736$1,519$2,349$3,231$4,167$9,788$60,000
Down Payment$15,000$15,000$15,000$15,000$15,000$15,000$15,000
Property Appreciation$2,250$4,567$6,954$9,413$11,945$25,793$107,044
Total Return$388,760$762,634$1,136,625$1,510,739$1,884,981$3,758,319$11,305,256

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

1,140.84%

Cap Rate

501.11%

Return on Investment

1,150.03%

property-location

440 Mola Ave Fort Lauderdale, FL, 33301

6 bed β€’ 5 bath β€’ 18 guests

Est. $360/mo

Agent

Inquire about this property

Contact Agent

Fort Lauderdale

Guide

Zoning

Guide


Laws

$447,716

Annual Revenue

BNBCalc predicts this property will get $2,043 per night with 60% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Top 51% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$459,752

Avg annual revenue

60%

Avg occupancy rate

$2,043

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$155k

$440k

$725k

$1k

Sign up to see the data on 10 all comparables

$370,774

Profit

Revenue

$447,716

Operating Expenses

$71,883

Operating Income

$375,833

Mortgage & Taxes

$5,059

Profit (Cash Flow)

$370,774

$32,500

Cash Investment

Down Payment

$15,000

Renos & Furnishing

$15,250

Closing Costs

$2,250

Total

$32,500

DSCR Ratio

Strong

74.29

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1,140.84%

Cap Rate

501.11%

Profit (Cummulative)

$370,774

$737

$15,250

$2,250

$0

Total Gain

$373,761

STR 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

$3,560

Deductible property tax

$742

Your total deduction

-$361,239

Your adjusted annual income

$150,000 - -$361,239 = $511,239


Taxes on $511,239 (30%)

$153,372

Your old tax bill

$45,000

Your new tax bill

$153,372


Estimated tax savings

-$108,372

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