Short-Term Rental Yield Analysis
5541 NE 19th Ave · Coral Ridge
5541 NE 19th Avenue, Fort Lauderdale FL 33308 · 4 Bed / 2 Bath · 1,640 sq ft · Built 1962
$825,000PoolSingle-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 | 67% |
| Average daily rate | $406 |
| 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 (est., see below) | −$16,500 |
| Insurance (single-family, STR) | −$9,000 |
| Cleaning (guest-paid, pass-through) | −$16,431 |
| Utilities + pool + lawn + internet | −$10,800 |
| Supplies, turnover, reserves (~4%) | −$4,760 |
| Net operating income (NOI) | $37,709 |
Unlevered cap rate = $37,709 ÷ $825,000 = 4.6%.
The same $37,709 NOI, two ways to own it.
Same $825,000. 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.