BNBCalc.com Rental Arbitrage Analysis Report of 3333 Port Royale Dr S, Fort Lauderdale, FL 33308, USA

1 bed • 1 bath • 4 guests • $2,300

BNB

Calc

Return Metrics

14.16% cash on cash return is a good return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

14.16%

Payback Period Days

2578

Return on Investment

14.16%

Annual Revenue

$41,083

AirDNA projects $148/night at 76% occupancy ($41,082).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,045

Annual Expenses

$12,541

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$552

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$342

Management & Platform Fees

$103

Platform Fee (i.e. Airbnb)

$103

Property Manager Fee

$0

3333 Port Royale Dr S Fort Lauderdale, Florida, 33308

1 bed • 1 bath • 4 guests • $2,300

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

$41,083

Profit (Cash Flow)

$942

Payback in 2578 days

Cash on Cash Return

14.2%

Annual Revenue

$41,083

AirDNA projects $148/night at 76% occupancy ($41,083)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.16% cash on cash return is a good return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

14.16%

Payback Period Days

2578