BNBCalc Short Term Rental Rental Arbitrage Analysis 221 SW 12th St, Miami, FL, 33130

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$102,659

Profit (Cash Flow)

$30,165

Cash on Cash Return

457.1%

Annual Revenue

$102,659

AirDNA projects $233/night at 67% occupancy ($57,018). Airbtics projects $269/night at 64% occupancy ($62,880). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 81% occupancy rate, $347 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,102	$50,593	$105,271	$160,277
Occupancy	55%	66%	81%	87%
Nightly Rate	$167	$201	$347	$489

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Classic Two Bedroom I Free Parking	$30,170	$138	56%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
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	$41,690	$182	59%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Classic Two Bedroom I Free Parking	$42,364	$173	65%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Classic Two Bedroom Free parking	$39,386	$177	58%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (2)
Classic Two Bedroom I Free Parking	$33,855	$100	87%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Brickell Villa in the Heart of Miami. Safe & Cozy.	$35,612	$132	71%	2	1	2	$100	❌	❌	❌	N / Y	⭐️ 4.8 (262)
Bright & Spacious 2/1 apt w/ parking near brickell	$41,842	$126	87%	2	1	3	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
URBAN4-1 \| relax after exploring Brickell City	$34,174	$104	84%	2	2	4	$220	❌	❌	✅	Y / Y	⭐️ 4.7 (118)
Top Location Condo at Brickell	$66,728	$196	90%	2	2	2	$120	✅	❌	❌	Y / Y	⭐️ 4.7 (28)
URBAN4-2 \| relax after exploring like a chic local	$60,314	$169	95%	2	2	4	$220	❌	❌	✅	Y / Y	⭐️ 4.8 (231)
URBAN4-3 \| spacious getaway near Brickell	$31,189	$97	81%	2	2	4	$220	❌	❌	✅	Y / Y	⭐️ 4.8 (150)
2BR NEW Condo in Heart of Brickell	$55,123	$168	82%	2	2	3	$185	✅	❌	❌	Y / Y	⭐️ 5 (30)
A Cozy Two Bedroom In Brickell	$31,684	$156	54%	2	1	1	$80	❌	❌	❌	N / N	⭐️ 4.2 (16)
Roami at Habitat Brickell \| Pool + Balcony \| 2 Bed	$59,576	$200	69%	2	1	1	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (41)
Beautiful Condo at Brickell	$107,576	$750	36%	2	3	5	$250	✅	✅	❌	Y / Y	⭐️ 4.3 (3)
Apartamento contemporáneo 2B/2B en Brickell	$57,008	$236	66%	2	2	3	$0	✅	✅	✅	Y / Y	⭐️ 5 (23)
The Capi at Brickell	$62,802	$234	70%	2	2	2	$200	✅	✅	❌	Y / N	⭐️ 4.8 (13)
NEW Trendy Corner Unit W/Water Views 2B/2.5B	$100,540	$410	67%	2	3	25	$200	✅	✅	✅	Y / Y	⭐️ 5 (2)
Miami’s lux content-worthy crib	$89,692	$392	60%	2	3	1	$350	❌	✅	✅	Y / N	⭐️ 5 (4)
Luxury Condo at Brickell City Views	$64,630	$222	75%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (19)
Sky-High Luxury: Ocean View	$71,629	$237	80%	2	2	5	$120	✅	✅	❌	Y / Y	⭐️ 4.9 (26)
Lux PH in the heart of Brickell	$78,514	$346	62%	2	3	15	$350	✅	❌	✅	Y / Y	⭐️ 4.6 (5)
Dazzling Gem in Miami’s Heart	$44,304	$250	47%	2	2	1	$50	✅	❌	❌	Y / N	⭐️ 0 (0)
Cosy appartment in the heart of Brickell	$54,237	$203	73%	2	1	30	$150	❌	✅	❌	Y / Y	⭐️ 0 (0)
Top view in the heart of Brickell Miami. 4 guests	$60,024	$200	82%	2	2	4	$0	✅	❌	❌	Y / N	⭐️ 5 (6)
Two bedroom Loft steps away from Brickell Avenue!	$109,068	$298	100%	2	3	30	$240	✅	✅	❌	Y / Y	⭐️ 5 (10)
Heart of Miami Brickell Apt	$34,258	$156	60%	2	1	1	$0	✅	✅	✅	Y / N	⭐️ 5 (2)
Brickell Lux Highrise 1kingbr /1Queenbr	$99,918	$350	78%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (29)
Stylish 2BR Brickell Suite with Stunning Views	$61,108	$242	69%	2	3	30	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Highrise Luxury Condo	$128,466	$351	100%	2	3	3	$220	✅	❌	❌	Y / Y	⭐️ 4.8 (13)
apartment in brickell	$32,408	$108	82%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)
Roami at Habitat Brickell \| Pool + Gym \| 2 Bedroom	$36,712	$212	32%	2	2	1	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (182)
Brickell Luxury: Prime Location	$158,661	$850	51%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (1)
2BED 2Bath Apartment in Heart of Brickell	$41,244	$191	59%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (5)
Luxury in the heart of Brickell	$80,520	$500	44%	2	3	4	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)

Return Metrics

457.05% 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)	$30,165	$60,330	$90,496	$120,661	$150,827	$301,654	$904,963
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	$30,165	$60,330	$90,496	$120,661	$150,827	$301,654	$904,963

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

457.05%

Payback Period Days

Return on Investment

457.05%

221 SW 12th St Miami, Florida, 33130

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$102,659

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $233/night at 67% occupancy.Projected nightly rate is $269/night at 64% 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.

$58,547

Avg annual revenue

64%

Avg occupancy rate

$269

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

$20k

$65k

$110k

$160k

$30,165

Profit

Revenue

$102,659

Operating Expenses

$25,346

Operating Income

$77,313

Net Effective Rent

$47,148

Profit (Cash Flow)

$30,165

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

457.05%

Payback Period Days