BNBCalc Short Term Rental Rental Arbitrage Analysis 1218 Drexel Ave APT 304, Miami Beach, FL, 33139

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$66,840

Profit (Cash Flow)

$14,314

Cash on Cash Return

216.9%

Annual Revenue

$66,840

AirDNA projects $331/night at 73% occupancy ($88,253). Airbtics projects $244/night at 75% occupancy ($66,839). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 75% occupancy rate, $244 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,172	$68,035	$98,175	$137,283
Occupancy	65%	77%	89%	95%
Nightly Rate	$180	$234	$291	$381

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
AZURE LUXURY SUITES LOFT 1 SOBE MIA	$48,977	$140	93%	2	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (726)
3 Minute Walk to Beach 2 Bedroom Apartment Family	$51,547	$148	81%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (636)
AZURE LUXURY SUITES LOFT 4 SOBE MIA	$73,704	$213	93%	2	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (752)
2BD South Beach Apt 3min Walk to Sea & Ocean Drive	$35,395	$125	58%	2	1	1	$155	❌	❌	✅	N / Y	⭐️ 4.5 (2401)
South Beach 2 Bedroom 2 Bathroom Steps to Ocean Dr	$66,574	$189	89%	2	2	1	$185	❌	❌	✅	Y / Y	⭐️ 4.5 (750)
2 Bed/2 Bath condo with patio on 11 th Collins ave	$52,630	$249	56%	2	2	1	$159	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
AZURE LUXURY SUITES LOFT 3 SOBE MIA	$74,561	$215	92%	2	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (747)
Unit 3- 2 Story Loft sleeps 8	$84,396	$373	59%	2	3	3	$350	❌	❌	✅	Y / Y	⭐️ 4.8 (76)
Ocean Drive Beachfront Spacious 2 Bedroom/2.5 bath	$94,169	$381	65%	2	2.5	2	$220	❌	❌	❌	Y / N	⭐️ 5 (69)
South Beach Designer Townhouse! Steps from ocean	$76,208	$244	84%	2	2.5	4	$170	❌	❌	❌	Y / Y	⭐️ 5 (112)
Ocean Beach Front Cozy 2 Bed 2 Bath South Beach	$94,536	$350	73%	2	2	2	$170	❌	✅	❌	Y / Y	⭐️ 5 (89)
Ocean Drive in the Heart of South Beach - Modern A	$123,447	$455	73%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (207)
NEW'SeaBreeze'#407 Spacious 2 Bed Apt with Balcony	$73,939	$204	95%	2	1.5	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (182)
South Beach 2bd - walk to beach/nightlife/shops!	$54,562	$146	96%	2	1	1	$155	❌	❌	❌	Y / Y	⭐️ 5 (89)
SoBe 2bd suite (5PPL) - kitchen - 2 min to beach!	$52,930	$147	90%	2	1	1	$155	❌	❌	❌	Y / Y	⭐️ 5 (51)
Designer Home in the Heart of South Beach Miami	$66,293	$228	78%	2	1.5	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (127)
Modern 2BR Oceanfront 3rd-Floor \|	$51,182	$284	46%	2	2	3	$167	❌	❌	❌	Y / Y	⭐️ 4.5 (74)
Oceanfront Oasis: 2-BR Apartment on Ocean Drive	$71,431	$246	77%	2	2	1	$160	✅	❌	❌	Y / Y	⭐️ 4.5 (59)
Spacious 2 Bedrooms Penthouse by Mondorentals	$63,949	$192	89%	2	1	3	$140	❌	❌	❌	N / N	⭐️ 4.5 (56)
Kasa El Paseo \| Explore Lincoln Road, Miami Beach	$69,085	$281	66%	2	1	1	$75	❌	❌	✅	N / Y	⭐️ 5 (4)
One block to the Beach! 2 Story Spacious Penthouse	$113,294	$472	65%	2	2.5	3	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (134)
2bd oasis in SoBe: steps to beach, dining & shops!	$55,235	$144	98%	2	1	1	$155	❌	❌	❌	Y / Y	⭐️ 5 (106)
2 B/R w/Private Balcony, Heart of South Beach Deal	$41,904	$195	55%	2	1	1	$79	❌	❌	❌	N / Y	⭐️ 5 (245)
Roami at The Alamac \| Pool \| Near the Beach \|2 Bed	$61,761	$204	77%	2	2	1	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (47)
Luxurious Ocean Front Condo in The Carlyle	$109,722	$387	74%	2	2	1	$300	❌	❌	✅	Y / Y	⭐️ 5 (143)
Large 2 bedroom with private terrace Sleep 9/10	$70,096	$241	77%	2	2	1	$100	❌	❌	❌	N / Y	⭐️ 5 (18)
Oceanfront 2 Bedroom in South Beach - Ocean Drive	$42,306	$127	87%	2	2	1	$150	❌	❌	❌	N / Y	⭐️ 4.5 (28)
2 Bedroom Townhosue South Beach Central	$72,313	$269	72%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
estancia, playa 15	$34,690	$96	95%	2	2	5	$300	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
2BR 4th-Floor \| Balcony \| Elevator	$47,012	$243	49%	2	2	2	$137	❌	❌	❌	Y / Y	⭐️ 4.5 (94)
Ocean Drive Suite \| Free WiFi \| Steps to Beach	$47,282	$288	43%	2	1	2	$199	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
estancia, playa 15	$38,342	$109	92%	2	2	5	$300	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
AZURE LUXURY SUITES LOFT 2	$70,217	$191	98%	2	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (765)
2 bedroom beach house Half a block from the sand	$47,951	$155	81%	2	1	2	$130	❌	❌	✅	N / Y	⭐️ 4.5 (100)
Roami at Ocean Drive Penthouse \| Private Rooftop	$52,529	$217	62%	2	2	1	$300	❌	❌	✅	Y / Y	⭐️ 4.6 (149)
Art Deco Gem with Private Terrace - Ocean Drive	$107,789	$385	76%	2	2.5	4	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (68)
estancia, playa 16	$95,308	$307	80%	2	2	5	$350	❌	❌	❌	N / Y	⭐️ 4.5 (13)
2 Units combined on the same floor	$90,123	$273	87%	2	3	2	$240	✅	❌	❌	Y / Y	⭐️ 5 (15)
Lovely 2 BR/2 BTH with Ocean View	$76,614	$303	68%	2	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (57)
Beachfront Ocean Dr 2 Bed Unit In Iconic Building	$62,148	$353	46%	2	2	1	$220	❌	❌	❌	Y / N	⭐️ 4.5 (32)

Return Metrics

216.88% 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)	$14,314	$28,628	$42,943	$57,257	$71,572	$143,144	$429,434
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	$14,314	$28,628	$42,943	$57,257	$71,572	$143,144	$429,434

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

216.88%

Payback Period Days

168

Return on Investment

216.88%

1218 Drexel Ave APT 304 Miami Beach, Florida, 33139

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Miami Beach

Zoning

Laws

$66,840

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $331/night at 73% occupancy ($88,253.9). Airbtics projects $244/night at 75% occupancy ($66,839).

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$67,903

Avg annual revenue

75%

Avg occupancy rate

$244

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$35k

$65k

$95k

$125k

$14,314

Profit

Revenue

$66,840

Operating Expenses

$20,689

Operating Income

$46,150

Net Effective Rent

$31,836

Profit (Cash Flow)

$14,314

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

216.88%

Payback Period Days

168