Short-Term Rental Yield Analysis
208 SW 2nd Ave · Hallandale Beach
208 SW 2nd Ave, Hallandale Beach FL 33009 · 4 Bed / 2 Bath · 1,542 sq ft · Built 1979
$657,000GardenSingle-familyPool
STR revenue here is the AirDNA Rentalizer, default comp set, read 13 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, default comp set, read 13 Sep 2026, uplifted 20% to the level Property Management Brickell achieves on its own managed units) | |
| Occupancy | 58% |
| Average daily rate | $404 |
| Gross annual revenue — base case | $103,000 |
Professionally-managed short-term rental. Base revenue $103,000.
| Gross STR revenue | $103,000 |
| Professional STR management (20%) | −$20,600 |
| Property tax (est., see below) | −$13,140 |
| Insurance (single-family, STR) | −$8,000 |
| Cleaning (guest-paid, pass-through) | −$14,607 |
| Utilities + pool + lawn + internet | −$10,800 |
| Supplies, turnover, reserves (~4%) | −$4,120 |
| Net operating income (NOI) | $31,733 |
Unlevered cap rate = $31,733 ÷ $657,000 = 4.8%.
The same $31,733 NOI, two ways to own it.
Same $657,000. 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 house.