BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 201 SE 2nd Ave, Miami, FL 33131, USA

729 bed • 716 bath • 2187 guests • $0

BNB

Calc

Annual Revenue

$0

Profit (Cash Flow)

-$43,740

Cash on Cash Return

-2.7%

Annual Revenue

$0

Revenue data could not be found for this address

BNB Calc projects a 0% occupancy rate, $0 rate per night.

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


Return Metrics

-2.66% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$43,740-$87,480-$131,220-$174,960-$218,700-$437,400-$1,312,200
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-$43,740-$87,480-$131,220-$174,960-$218,700-$437,400-$1,312,200

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-2.66%

Payback Period Days

0

Return on Investment

-2.66%

property-location

201 SE 2nd Ave Miami, Florida, 33131

729 bed • 716 bath • 2187 guests

Agent

Inquire about this property

Contact Agent

$3,533

Zestimate

Miami

Guide

Zoning

Market

Guide


Laws


Market Data

$0

Annual Revenue

Revenue data could not be found for this address

Top 101% of comparables

Top 101% of comparables


-$43,740

Profit

Revenue

$0

Operating Expenses

$11,400

Operating Income

-$11,400

Net Effective Rent

$32,340

Profit (Cash Flow)

-$43,740

$1,641,795

Cash Investment

Renos & Furnishing

$1,639,000

Setup Costs

$2,795

Total

$1,641,795

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-2.66%

Payback Period Days

0

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

76,322 sqft

Year built:

2016

Size:

656,110 sqft

Type:

MFR

Parking:

-

Heating:

-

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
224 Sw 6th Ave323,127-7,5001925$1,175,000-
666 Sw 1st St18189,860-5,0001933$2,450,000-
610 Sw 6th Ave433,220-5,0001972$032
469 Sw 3rd St11500-7,5001960$4,400,000-
479 Sw 3rd St10105,400-7,5001960$4,400,00042
434 Sw 6th St1265,052-7,5001977$1,609,000-
560 Sw 2nd St1164,321-7,5001975$0-
567 Sw 3rd St843,276-5,0001973$1,325,0004
1012 Sw 4th Ave843,198-5,0001972$0-
510 Sw 9th St11600-7,5001964$0-

Property Details

  • MLS Status: N/A
  • Property Use: Multi-Family Dwellings (Generic, Any Combination)
  • Stories: 32
  • Lot size: 76,322 sqft
  • Building area: 656,110 sqft
  • Garage: No
  • Heating:
  • Pool: Yes
  • Fireplaces: -
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: 6401:COMMERCIAL
  • Land Use: Residential
  • Parcel Number: 01-0114-030-1270
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $126,900,000
  • County Est. Land Value: $34,726,510
  • Assessed Land Value: $34,726,510
  • County Est. Structure Value: $92,173,490
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
04/16/15$19,625,000100%Se 2nd St Edens Llc
04/16/15$00%P&G Development Ltd
03/21/14$23,100,000100%Se 2nd Ave Miami Apartments Investors Ll
03/28/03$6,100,000100%P & G Development Ltd

Ownership

  • Name: P&G Development Ltd
  • Owner Occupied: No
  • Owner Mailing Address: 200 E Broward Blvd Ste 1200, Fort Lauderdale, FL 33301
  • Years Owned: 115
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: 100%
  • Owner Type: Investor
  • Lien: No
  • Inherited: No
  • Foreclosure: No