BNBCalc Short Term Rental Rental Arbitrage Analysis 1550 Brickell Ave, Miami, FL, 33129

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$85,854

Profit (Cash Flow)

$21,893

Cash on Cash Return

331.7%

Annual Revenue

$85,854

AirDNA projects $245/night at 70% occupancy ($62,639). Airbtics projects $314/night at 63% occupancy ($72,252). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 73% occupancy rate, $322 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,792	$56,002	$88,596	$215,152
Occupancy	51%	63%	73%	88%
Nightly Rate	$202	$236	$322	$657

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Miami Brickell Lux Condo Ocean View 2BD/2.5BR	$75,698	$294	68%	2	3	1	$180	✅	✅	❌	Y / Y	⭐️ 4.8 (68)
Luxurious Four Seasons Miami Two Bedroom Suite	$145,302	$720	54%	2	3	1	$199	✅	✅	✅	Y / Y	⭐️ 5 (38)
New, bright, fancy, gorgeous + free parking	$62,559	$188	89%	2	1	1	$120	✅	✅	✅	Y / Y	⭐️ 4.9 (10)
Spectacular APT @ Brickell Miami, Free Parking	$73,629	$218	90%	2	1	1	$130	✅	✅	✅	Y / Y	⭐️ 4.8 (65)
Spacious 2BR Apt on Brickell, Parking Free	$79,415	$294	70%	2	3	2	$186	✅	✅	❌	Y / Y	⭐️ 4.8 (161)
Classic Two Bedroom I Free Parking	$41,431	$167	65%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.7 (28)
Classic Two Bedroom I Free Parking	$42,364	$173	65%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Bright and Cozy 2BR @Brickell, Free Parking	$65,146	$186	93%	2	1	1	$120	✅	✅	✅	Y / Y	⭐️ 4.8 (113)
Amazing 2BR at Brickell, Free Parking	$71,224	$213	90%	2	1	1	$120	✅	✅	✅	Y / Y	⭐️ 4.9 (73)
2 bedroom in heart of Brickell + free parking spot	$78,242	$265	79%	2	3	5	$225	✅	✅	❌	Y / Y	⭐️ 4.9 (29)
Luxurious 2/2.5 Condo @Brickell	$73,498	$220	88%	2	3	1	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (48)
Breathtaking View Apartment Near The Bay	$40,479	$210	51%	2	2	1	$80	✅	✅	❌	Y / Y	⭐️ 4.8 (119)
Amazing Cottage best location 5m to Miami Beach!	$46,614	$231	53%	2	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
2 Bedroom Apartment Four Seasons	$123,760	$602	55%	2	3	1	$300	✅	✅	❌	Y / N	⭐️ 5 (1)
Amazing ! 2BR Full equipped / Parking	$97,187	$374	71%	2	3	28	$180	✅	✅	✅	Y / Y	⭐️ 4.7 (4)
Breathtaking Views2b/2b+Outdoor Balcony ~Brickell!	$59,973	$181	88%	2	2	5	$209	✅	❌	❌	Y / Y	⭐️ 4.8 (172)
Gorgeous 2 bed 2 baths in Brickell. FREE parking !	$228,771	$797	77%	2	2	1	$160	✅	✅	❌	Y / Y	⭐️ 4.8 (82)
City Lights Retreat In Brickell Area	$35,385	$204	46%	2	2	1	$80	✅	✅	❌	Y / Y	⭐️ 4.7 (114)
Downtown Miami/Brickell! Close to Everything. Slee	$61,481	$266	62%	2	2	1	$160	✅	✅	❌	Y / Y	⭐️ 5 (55)
Beautiful Waterfront Unit @BRICKELL w/free parking	$61,691	$262	59%	2	2	1	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (295)
Luxury Apartment at Aka Hotel	$97,557	$365	72%	2	2	3	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (31)
Spacious 2 Bedroom Brickell Miami Apartment	$30,853	$193	43%	2	2	1	$80	✅	✅	❌	Y / Y	⭐️ 4.8 (169)
2/2 Downtown Brickell Luxurious Apartment (2LXWV)	$43,493	$268	43%	2	2	1	$100	✅	✅	❌	Y / Y	⭐️ 4.8 (159)
Roami at Habitat Brickell \| Pool + Balcony \| 2 Bed	$59,576	$200	69%	2	1	1	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (41)
Four Seasons beautiful 2 bedroom	$124,572	$782	43%	2	3	1	$250	✅	✅	❌	Y / N	⭐️ 4.7 (3)
Brickell House luxury condo!	$51,770	$205	69%	2	3	28	$180	✅	✅	✅	Y / Y	⭐️ 5 (3)
Stylish City Getaway in the heart of Miami	$43,474	$192	60%	2	2	1	$80	✅	✅	❌	Y / Y	⭐️ 4.7 (165)
Stunning Condo on 31st Floor with Free Parking	$54,872	$174	81%	2	2	2	$120	✅	✅	❌	Y / Y	⭐️ 4.3 (17)
Brickell Apartment Ocean Views	$71,997	$329	57%	2	2	1	$150	✅	❌	❌	Y / N	⭐️ 5 (20)
Brickell 2BR APT, Free Parking, Great Location	$66,006	$242	73%	2	2	24	$150	❌	✅	✅	Y / Y	⭐️ 4.8 (15)
Luxury condo in Brickell	$61,194	$380	44%	2	3	1	$0	✅	❌	❌	Y / N	⭐️ 5 (9)
Cozy Getaway with Terrace	$36,834	$203	48%	2	2	1	$80	✅	✅	❌	Y / Y	⭐️ 4.8 (132)
Luxurious Two-Bedroom Suite at Four Seasons Hotel	$113,855	$650	46%	2	3	1	$300	✅	✅	❌	Y / Y	⭐️ 5 (4)
Luxury 2 Bedroom Apartment on Brickell Ave	$90,018	$320	74%	2	2	1	$200	✅	✅	❌	Y / Y	⭐️ 4.9 (174)
Two Bedroom Gem in Brickell/Miami	$37,498	$192	52%	2	2	1	$80	✅	✅	❌	Y / Y	⭐️ 4.8 (173)
Intimate 2 BR Condo Brickell	$47,331	$212	61%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (137)
Brickell Miami apt 2BR/2BA + Parking	$69,420	$285	64%	2	2	2	$170	✅	✅	❌	Y / Y	⭐️ 4.8 (59)
Home-Like Two BR Apartment in Brickell	$40,940	$203	54%	2	2	1	$80	✅	✅	❌	Y / Y	⭐️ 4.8 (195)
Luxurious Water View 2Bedroom Miami/Brickell Condo	$39,025	$272	38%	2	2	1	$80	✅	✅	❌	Y / Y	⭐️ 4.8 (149)

Return Metrics

331.71% 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)	$21,893	$43,786	$65,679	$87,572	$109,466	$218,932	$656,796
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	$21,893	$43,786	$65,679	$87,572	$109,466	$218,932	$656,796

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

331.71%

Payback Period Days

110

Return on Investment

331.71%

1550 Brickell Ave Miami, Florida, 33129

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$85,854

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $245/night at 70% occupancy.Projected nightly rate is $314/night at 63% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$70,474

Avg annual revenue

63%

Avg occupancy rate

$314

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

$30k

$95k

$160k

$230k

$21,893

Profit

Revenue

$85,854

Operating Expenses

$23,161

Operating Income

$62,693

Net Effective Rent

$40,800

Profit (Cash Flow)

$21,893

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

331.71%

Payback Period Days

110