Short-Term Rental Yield Analysis
Hollywood Hills 6-22 B
5311 Pierce Street, Hollywood FL 33021 · 3 Bed / 2 Bath · 1,584 sq ft · Built 1963
$670,000GardenSingle-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 | 75% |
| Average daily rate | $434 |
| Gross annual revenue — base case | $118,000 |
Professionally-managed short-term rental. Base revenue $118,000.
| Gross STR revenue | $118,000 |
| Professional STR management (20%) | −$23,600 |
| Property tax | −$13,560 |
| Insurance (single-family, STR) | −$2,000 |
| Cleaning (guest-paid, pass-through) | −$13,100 |
| Utilities + pool + lawn + internet | −$2,640 |
| Supplies, turnover, reserves (~4%) | −$4,720 |
| Net operating income (NOI) | $58,380 |
Unlevered cap rate = $58,380 ÷ $670,000 = 8.7%.
The same $58,380 NOI, two ways to own it.
Same $670,000. 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.