BNBCalc.com Rental Arbitrage Analysis Report of 1624 NE 5th Ct, Fort Lauderdale, FL 33301, USA

2 bed • 1 bath • 6 guests • $3,900

BNB

Calc

Return Metrics

-20.28% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-20.28%

Payback Period Days

0

Return on Investment

-20.28%

Annual Revenue

$65,196

AirDNA projects $255/night at 70% occupancy ($65,196).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,706

Annual Expenses

$20,475

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,103

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$543

Management & Platform Fees

$163

Platform Fee (i.e. Airbnb)

$163

Property Manager Fee

$0

1624 NE 5th Ct Fort Lauderdale, Florida, 33301-1330

2 bed • 1 bath • 6 guests • $3,900

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

$65,196

Profit (Cash Flow)

-$2,079

No payback period

Cash on Cash Return

-20.3%

Annual Revenue

$65,196

AirDNA projects $255/night at 70% occupancy ($65,196)

Occupancy Rate

Avg Daily Rate

Return Metrics

-20.28% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-20.28%

Payback Period Days

0