BNBCalc.com Rental Arbitrage Analysis Report of 1637 Northwest 8th Avenue, Fort Lauderdale, FL, USA

2 bed • 1 bath • 5 guests • $1,800

BNB

Calc

Return Metrics

250.64% 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

250.64%

Payback Period Days

145

Return on Investment

250.64%

Annual Revenue

$54,239

AirDNA projects $223/night at 66% occupancy ($53,756).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,018

Annual Expenses

$12,211

Utilities

$280

Internet + TV

$100

Water/Sewer

$80

Garbage

$0

Electric

$100

Gas

$0

Other

$0

Maintenance

$602

Rental Insurance

$0

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$452

Management & Platform Fees

$136

Platform Fee (i.e. Airbnb)

$136

Property Manager Fee

$0

1637 NW 8th Ave Fort Lauderdale, Florida, 33311-5537

2 bed • 1 bath • 5 guests • $1,800

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

$54,239

Profit (Cash Flow)

$20,428

Payback in 145 days

Cash on Cash Return

250.6%

Annual Revenue

$54,239

AirDNA projects $223/night at 66% occupancy ($53,757)

Occupancy Rate

Avg Daily Rate

Return Metrics

250.64% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

250.64%

Payback Period Days

145