BNBCalc.com Rental Arbitrage Analysis Report of 2200 Southwest 13th Avenue, Fort Lauderdale, FL, USA

6 bed • 4 bath • 8 guests • $7,000

BNB

Calc

Return Metrics

150.96% 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

150.96%

Payback Period Days

241

Return on Investment

150.96%

Annual Revenue

$143,176

AirDNA projects $1364/night at 49% occupancy ($244,114).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,151

Annual Expenses

$25,813

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,403

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$1,193

Management & Platform Fees

$358

Platform Fee (i.e. Airbnb)

$358

Property Manager Fee

$0

2200 Southwest 13th Avenue Miami, Florida, 33145

6 bed • 4 bath • 8 guests • $7,000

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

$143,176

Profit (Cash Flow)

$33,363

Payback in 241 days

Cash on Cash Return

151.0%

Annual Revenue

$143,176

AirDNA projects $1,364/night at 49% occupancy ($244,114)

Occupancy Rate

Avg Daily Rate

Return Metrics

150.96% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

150.96%

Payback Period Days

241