BNBCalc.com Rental Arbitrage Analysis Report of 1345 NE 14th Ave, Fort Lauderdale, FL 33304, USA

3 bed • 2 bath • 8 guests • $5,500

BNB

Calc

Return Metrics

53.26% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

53.26%

Payback Period Days

685

Return on Investment

53.26%

Annual Revenue

$98,287

AirDNA projects $414/night at 65% occupancy ($98,287).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,065

Annual Expenses

$24,777

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,379

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$819

Management & Platform Fees

$246

Platform Fee (i.e. Airbnb)

$246

Property Manager Fee

$0

1345 NE 14th Ave Fort Lauderdale, Florida, 33304-1834

3 bed • 2 bath • 8 guests • $5,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$98,287

Profit (Cash Flow)

$7,510

Payback in 685 days

Cash on Cash Return

53.3%

Annual Revenue

$98,287

AirDNA projects $414/night at 65% occupancy ($98,287)

Occupancy Rate

Avg Daily Rate

Return Metrics

53.26% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

53.26%

Payback Period Days

685