BNBCalc Short Term Rental Rental Arbitrage Analysis 14855 SW 174th St, Miami, FL, 33187

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$86,724

Profit (Cash Flow)

$8,849

Cash on Cash Return

102.9%

Annual Revenue

$86,724

AirDNA projects $371/night at 64% occupancy ($86,723). Airbtics projects $251/night at 72% occupancy ($66,006). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, $371 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,823	$67,053	$105,547	$123,192
Occupancy	59%	76%	86%	88%
Nightly Rate	$169	$232	$325	$369

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxurious and cozy Townhouse 3 bedrooms 2.5 Bath	$82,022	$334	63%	3	3	2	$185	✅	❌	❌	Y / Y	⭐️ 4.8 (39)
Boutique Style House Golf BBQ Hot-Tub Games Casino	$34,035	$97	88%	3	3	1	$147	❌	✅	✅	Y / Y	⭐️ 4.9 (230)
Gated Southern Miami Home: 22 Mi to Downtown!	$76,601	$368	53%	3	1	2	$258	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Cozy house	$34,564	$111	83%	3	3	3	$210	✅	❌	✅	Y / Y	⭐️ 5 (51)
renovated , heated pool ,bbq pet friendly	$50,747	$250	52%	3	3	3	$225	✅	❌	✅	Y / Y	⭐️ 4.8 (78)
Luxury Designer House with Heated Pool	$98,747	$349	74%	3	2	1	$350	✅	❌	❌	Y / Y	⭐️ 5 (99)
Modern 3 bedrooms & BBQ! Between Miami & The Keys	$35,502	$176	50%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (33)
Cozy Miami Retreat~Perfect for family & friends	$27,641	$227	32%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
Brand New Designer Home, Family WFH Friendly	$104,662	$322	87%	3	3	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (68)
Spacious and beautiful single family home	$52,758	$187	76%	3	3	3	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Miami Paradise /Heated Pool/ Mini golf/ Basketball	$74,787	$229	86%	3	3	2	$300	✅	❌	✅	Y / Y	⭐️ 5 (55)
NEW! "Villa Paradise" ~ Lux Gem ~ Pool ~ Game Room	$150,602	$433	94%	3	2	3	$149	✅	❌	✅	Y / Y	⭐️ 4.9 (122)
Maggie Home in Miami / Kendall - Pool and Tiki Bar	$76,981	$265	76%	3	3	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (65)
Tropical Paradise Between Miami and the FL Keys	$101,940	$350	75%	3	3	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (52)
Cozy Redland home	$31,746	$172	49%	3	1	3	$150	❌	❌	❌	N / N	⭐️ 4.6 (18)
Amazing stay	$63,307	$275	59%	3	2	3	$210	✅	❌	❌	Y / Y	⭐️ 5 (25)
Spacious MIAMI private home with pool and parking.	$111,546	$352	86%	3	2	3	$125	✅	❌	❌	Y / Y	⭐️ 4.9 (68)
Amazing & cozy Duplex near ZOO MIAMI !	$56,609	$158	90%	3	2	2	$163	✅	❌	❌	Y / Y	⭐️ 4.9 (74)
Cutler Bay Lakehouse paradise	$86,743	$555	41%	3	3	1	$200	✅	❌	✅	Y / Y	⭐️ 4.8 (13)
Saddle Ranch, Pool and Modern Grounds	$104,576	$386	71%	3	3	3	$350	✅	✅	✅	Y / Y	⭐️ 4.8 (17)
Cozy Oasis Pool Home-1 Min from Baptist Hospital	$55,665	$227	67%	3	3	2	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (86)
Modern Villa in Miami “ Villa Vetter “	$148,920	$559	72%	3	2	3	$190	✅	❌	❌	Y / Y	⭐️ 5 (26)
Miami Getaway - Heated Pool, BBQ, Washer & Dryer	$46,145	$147	78%	3	2	2	$199	✅	❌	❌	Y / Y	⭐️ 5 (156)
Spacious BEAUTIiFUL 3BR HOME + POOL + Parking!	$54,196	$235	59%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (76)
Maria's Farm House	$64,267	$178	96%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (87)
Heated Pool/Jacuzzi Paradise: Cozy Miami Retreat	$76,069	$235	86%	3	2	3	$175	✅	✅	✅	Y / Y	⭐️ 4.8 (64)
Double King Home by the Bay FAST WI-FI & Coffee	$89,901	$319	77%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (101)
Beautiful Miami Lake House for Families 3Bed/2Bath	$64,224	$191	88%	3	2	3	$180	❌	❌	✅	Y / Y	⭐️ 4.6 (12)
Beautiful Miami Lake House for Families 3Bed/2Bath	$50,517	$149	88%	3	2	3	$180	❌	❌	✅	Y / Y	⭐️ 4.7 (101)
Family Friendly Kendall Retreat w/Pool & More	$83,045	$284	77%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (49)
South Florida Vacation Townhome! 3/2.5, Sleeps 6	$33,383	$98	84%	3	3	1	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (150)
Your Small Home Away From Home	$83,693	$284	79%	3	2	2	$195	✅	❌	❌	Y / Y	⭐️ 4.8 (84)
Four Oaks Hideaway in Homestead/Redlands	$26,264	$138	52%	3	2	3	$0	❌	❌	❌	N / Y	⭐️ 4.8 (22)
Amazing Bungalow body jets steam shower	$60,650	$181	91%	3	2	2	$33	✅	❌	❌	Y / Y	⭐️ 4.7 (38)
Newly decorated, close to hospitals and shops.	$42,313	$130	85%	3	2	1	$155	✅	❌	❌	Y / Y	⭐️ 4.8 (144)
Finca Retreat Home with Basketball Court	$62,041	$343	48%	3	3	3	$125	❌	❌	✅	N / Y	⭐️ 5 (4)
Departamento céntrico en Miami - Kendall	$51,300	$160	86%	3	2	5	$150	✅	✅	❌	Y / Y	⭐️ 4.6 (49)
Miami Palm Palace\| Photo Booth\|Game Room\|Spacious\|	$49,495	$209	59%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (92)
MODERN & COZY GUEST HOUSE Near Baptist hospital	$27,823	$146	49%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Cozy Richmond Lux Ideal for Families~Miami Zoo	$75,342	$245	84%	3	2	1	$1	❌	❌	❌	Y / Y	⭐️ 4.8 (66)

Return Metrics

102.9% 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)	$8,849	$17,698	$26,548	$35,397	$44,247	$88,494	$265,484
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	$8,849	$17,698	$26,548	$35,397	$44,247	$88,494	$265,484

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

102.9%

Payback Period Days

354

Return on Investment

102.9%

14855 SW 174th St Miami, Florida, 33187

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,019

Zestimate

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$86,724

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $371/night at 64% occupancy ($86,723.53). Airbtics projects $325/night at 72% occupancy ($66,006).

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

40 Airbnb Comparables

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

$67,534

Avg annual revenue

72%

Avg occupancy rate

$251

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

$25k

$65k

$105k

$150k

$8,849

Profit

Revenue

$86,724

Operating Expenses

$23,274

Operating Income

$63,449

Net Effective Rent

$54,600

Profit (Cash Flow)

$8,849

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

102.9%

Payback Period Days

354