BNBCalc Short Term Rental Rental Arbitrage Analysis 18071 Biscayne Blvd APT 901, Aventura, FL, 33160

2 bed • 2 bath • 6 guests • $3,200

BNB

Calc

Annual Revenue

$55,839

Profit (Cash Flow)

-$1,821

Cash on Cash Return

-27.6%

Annual Revenue

$55,839

AirDNA projects $203/night at 72% occupancy ($53,384). Airbtics projects $196/night at 78% occupancy ($55,838). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 78% occupancy rate, $196 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,574	$53,270	$74,060	$85,261
Occupancy	73%	82%	86%	92%
Nightly Rate	$149	$172	$227	$244

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Min to Beach/min to Aventura Mall/close to Wynwood	$51,983	$145	92%	2	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (46)
Chic apart beside canal near beach w/parking	$47,725	$150	82%	2	1	4	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
Two Bedrooms with Pool / walk to Aventura mall	$43,833	$170	66%	2	1	1	$120	✅	❌	✅	Y / Y	⭐️ 5 (26)
5 min to Beach& Aventura mall 2 bedrooms 1.5 bath	$29,883	$121	61%	2	1.5	3	$130	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Cozy 2 Bed Apartment without Parking at Aventura	$60,437	$195	83%	2	0	2	$150	✅	❌	✅	Y / Y	⭐️ 4.2 (5)
Water view and Sunset	$70,595	$198	97%	2	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (69)
Modern apartment , 3-5min. walk to the beach!!!!!	$51,889	$149	94%	2	1	4	$125	✅	❌	❌	Y / Y	⭐️ 5 (162)
Boutique 2/1 by the ocean	$35,852	$155	58%	2	1	1	$140	✅	❌	✅	Y / Y	⭐️ 4.5 (26)
Two Bedrooms apartment 2 min walking beach wifi	$48,629	$167	76%	2	1	1	$70	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
🏝Enjoy Fully Equipped 2BR Condo Near The Beach🏝	$39,049	$126	81%	2	2	2	$130	✅	❌	❌	Y / Y	⭐️ 4.5 (140)
2 beds APT in the heart of Sunny Isles	$41,933	$153	72%	2	1	1	$70	✅	❌	❌	Y / Y	⭐️ 4.5 (43)
Two bedrooms aparment with parking	$49,926	$156	84%	2	1	1	$70	✅	❌	❌	Y / Y	⭐️ 4.5 (22)
International Resort 2 Bed 2 Ba 1600Sf Ocean View	$115,454	$465	66%	2	2	1	$260	✅	✅	❌	Y / Y	⭐️ 5 (12)
International Resort 1600 Sqf Ocean View Terrace	$123,837	$543	61%	2	2	1	$260	✅	✅	❌	Y / Y	⭐️ 5 (13)
Casa Coral/ Sunny Isles beach cozy Condo	$26,259	$85	80%	2	1	2	$80	❌	❌	✅	N / Y	⭐️ 5 (173)
Fully Equipped 2BR APT w/ Parking Beach WIFI	$46,967	$152	82%	2	1	1	$70	✅	❌	❌	Y / Y	⭐️ 4.5 (49)
G. BAY PREMIUM 58 - BEAUTIFUL BAY VIEWS!!	$71,151	$222	86%	2	2	5	$180	✅	✅	❌	Y / Y	⭐️ 4.5 (60)
Sunny Isles Oasis spacious 2/2 with stunning Views	$62,101	$204	79%	2	2	1	$155	✅	✅	❌	Y / Y	⭐️ 5 (56)
WOW! 5 minutes from the beach with free parking!!!	$48,170	$134	97%	2	2	4	$99	✅	❌	❌	Y / Y	⭐️ 5 (252)
Oasis Beach Place by the Ocean	$73,915	$232	83%	2	2	1	$155	✅	✅	❌	Y / Y	⭐️ 5 (38)
2/2 Beach 1 min walk dog ok keyless entry 8 people	$43,200	$191	58%	2	2	3	$165	❌	❌	✅	Y / Y	⭐️ 5 (56)
G. BAY PREMIUM 46 - BEAUTIFUL BAY VIEWS!!	$73,756	$232	86%	2	2	5	$180	✅	✅	❌	Y / Y	⭐️ 5 (58)
G. BAY STANDARD 53 - AMAZING BAY VIEWS	$63,042	$199	84%	2	2	5	$180	✅	✅	❌	Y / Y	⭐️ 5 (75)
M. BAY 02 - THE VIEW IS JUST BREATHTAKING!!!!!	$53,994	$200	73%	2	2	6	$180	✅	✅	❌	Y / Y	⭐️ 4.5 (62)
Milyssa Penthouse at King David Sunny Isles	$65,653	$241	73%	2	2	3	$300	✅	✅	❌	Y / Y	⭐️ 5 (48)
G. BAY STANDARD 73 - AMAZING BAY VIEWS!!!	$72,871	$227	87%	2	2	5	$180	✅	✅	❌	Y / Y	⭐️ 5 (39)
2bedroom/2bath near beach with pool & parking.	$50,293	$157	84%	2	2	5	$170	✅	❌	❌	Y / Y	⭐️ 4.5 (18)
Excellent apartment near the beach. STR-02641	$39,268	$128	82%	2	2	2	$130	✅	❌	❌	Y / Y	⭐️ 5 (247)
2 bedroom apartment 2 minutes from the beach	$41,725	$147	74%	2	1	1	$70	✅	❌	❌	Y / Y	⭐️ 4.5 (42)
2 bedrooms apartment 2 minutes walk to the beach	$51,815	$174	78%	2	1	1	$70	✅	❌	❌	Y / Y	⭐️ 4.5 (59)
RENT APT 2BED 1BAD 1/2 BLOCK THE BEACH 3STR01171	$59,202	$206	77%	2	1	1	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (47)
2 Bedrooms modern apartment 2 min from the beach	$34,815	$131	68%	2	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Waterfront apartment in Sunny Isles, beach walk	$84,014	$269	84%	2	2	4	$199	✅	✅	❌	Y / Y	⭐️ 5 (27)
Cozy condo w/ terrace near beach \| +250Mbps WiFi	$75,946	$242	85%	2	2	4	$150	✅	✅	❌	Y / Y	⭐️ 5 (74)
G. BAY STANDARD 13 - AMAZING BAY VIEWS!	$67,843	$230	78%	2	2	5	$180	✅	✅	❌	Y / Y	⭐️ 5 (65)
Family friendly condo with a pool, close to beach	$52,766	$155	92%	2	1.5	6	$175	✅	❌	❌	Y / Y	⭐️ 5 (43)
Your perfect home away from home	$42,682	$268	40%	2	2	1	$185	✅	❌	❌	N / Y	⭐️ 4.5 (13)
G. BAY PREMIUM 48 - BEAUTIFUL BAY VIEWS!!	$76,578	$238	87%	2	2	5	$180	✅	❌	❌	Y / Y	⭐️ 5 (57)
Unique 5* RENOVATED 2bdr apt 5 min walk to beach	$52,169	$164	86%	2	1.5	7	$249	✅	❌	❌	Y / Y	⭐️ 5 (79)
Condo at walking distance to the beach, STR-02434	$40,627	$125	86%	2	2	2	$130	✅	❌	❌	Y / N	⭐️ 5 (71)

Return Metrics

-27.58% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,820	-$3,641	-$5,461	-$7,282	-$9,102	-$18,205	-$54,615
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	$96	$194	$296	$401	$509	$1,100	$4,567
Total Return	-$1,724	-$3,446	-$5,164	-$6,880	-$8,592	-$17,104	-$50,047

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-27.58%

Payback Period Days

Return on Investment

-26.12%

18071 Biscayne Blvd APT 901 Aventura, Florida, 33160

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Aventura

Zoning

Laws

$55,839

Annual Revenue

BNBCalc predicts this property will get $196 per night with 78% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 63% 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.

$57,046

Avg annual revenue

78%

Avg occupancy rate

$196

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

$60k

$90k

$125k

-$1,821

Profit

Revenue

$55,839

Operating Expenses

$19,259

Operating Income

$36,579

Net Effective Rent

$38,400

Profit (Cash Flow)

-$1,821

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-27.58%

Payback Period Days