Short-Term Rental Yield Analysis
Country Club Homes 38-13
1250 Arthur Street, Hollywood FL 33019 · 3 Bed / 2 Bath · 1,876 sq ft · Built 1963
$725,000PoolSingle-familyPool
STR revenue here is the AirDNA Rentalizer, refined comp set, read 10 Sep 2026, uplifted 20% to the level Property Management Brickell achieves on its own managed units — a market benchmark, not a unit-specific promise. Most units land below the zone median; the scenarios below bracket the range and the base case is deliberately mid-range.
| STR revenue basis (AirDNA Rentalizer, refined comp set, read 10 Sep 2026, uplifted 20% to the level Property Management Brickell achieves on its own managed units) | |
| Occupancy | 63% |
| Average daily rate | $432 |
| Gross annual revenue — base case | $100,000 |
Professionally-managed short-term rental. Base revenue $100,000.
| Gross STR revenue | $100,000 |
| Professional STR management (20%) | −$20,000 |
| Property tax | −$14,181 |
| Insurance (single-family, STR) | −$2,000 |
| Cleaning (guest-paid, pass-through) | −$13,107 |
| Utilities + pool + lawn + internet | −$2,640 |
| Supplies, turnover, reserves (~4%) | −$4,000 |
| Net operating income (NOI) | $44,072 |
Unlevered cap rate = $44,072 ÷ $725,000 = 6.1%.
The same $44,072 NOI, two ways to own it.
Same $725,000. Only the STR revenue assumption changes (cap = NOI ÷ price).
I'll walk you through STR set-up, financing options, and run the live numbers for this unit.