BNBCalc.com Rental Arbitrage Analysis Report of 543 Orton Ave apt 5, Fort Lauderdale, FL 33304, USA

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Return Metrics

285.11% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

285.11%

Payback Period Days

128

Return on Investment

285.11%

Annual Revenue

$100,048

AirDNA projects $428/night at 64% occupancy ($100,047).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,684

Annual Expenses

$20,206

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,044

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$834

Management & Platform Fees

$250

Platform Fee (i.e. Airbnb)

$250

Property Manager Fee

$0

property-location

543 Orton Ave Fort Lauderdale, Florida, 33304-4052

2 bed • 2 bath • 5 guests

Agent

Inquire about this property

Contact Agent

$100,048

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

285.11%

Payback Period Days

128