Short-Term Rental Yield Analysis
2827 Arthur St · Sunset Isles, Hollywood
2827 Arthur St, Hollywood FL 33020 · 5 Bed / 3 Bath · 2,242 sq ft · Built 1975
$869,000WaterfrontCanalSingle-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 | 56% |
| Average daily rate | $490 |
| Gross annual revenue — base case | $119,000 |
Professionally-managed short-term rental. Base revenue $119,000.
| Gross STR revenue | $119,000 |
| Professional STR management (20%) | −$23,800 |
| Property tax | −$18,951 |
| Insurance (single-family, STR) | −$11,000 |
| Cleaning (guest-paid, pass-through) | −$14,097 |
| Utilities + pool + lawn + internet | −$12,000 |
| Supplies, turnover, reserves (~4%) | −$4,760 |
| Net operating income (NOI) | $34,392 |
Unlevered cap rate = $34,392 ÷ $869,000 = 4.0%.
The same $34,392 NOI, two ways to own it.
Same $869,000. 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.