BNBCalc Short Term Rental Rental Arbitrage Analysis 1200 Brickell Bay Dr, Miami, FL 33131, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$50,111

Profit (Cash Flow)

$4,897

Cash on Cash Return

135.1%

Annual Revenue

$50,111

AirDNA projects $245/night at 56% occupancy ($50,111).

BNB Calc projects a 56.00000000000001% occupancy rate, $245 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

135.05% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,896	$9,793	$14,690	$19,587	$24,484	$48,969	$146,909
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$4,896	$9,793	$14,690	$19,587	$24,484	$48,969	$146,909

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

135.05%

Payback Period Days

270

Return on Investment

135.05%

1200 Brickell Bay Dr Miami, Florida, 33131

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$50,111

Annual Revenue

Projected nightly rate is $245/night at 56% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,897

Profit

Revenue

$50,111

Operating Expenses

$17,914

Operating Income

$32,197

Net Effective Rent

$27,300

Profit (Cash Flow)

$4,897

$3,626

Cash Investment

Renos & Furnishing

$1,251

Setup Costs

$2,375

Total

$3,626

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

135.05%

Payback Period Days

270