Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 227 NE 2nd St 2803, Miami, FL, 33132

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$50,404

Profit (Cash Flow)

-$3,909

Cash on Cash Return

-89.9%

Annual Revenue

$50,404

AirDNA projects $230/night at 60% occupancy ($50,403). Airbtics projects $161/night at 71% occupancy ($41,751). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 60% occupancy rate, $230 rate per night.

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

Percentiles25%50%75%90%
Revenue$27,712$44,659$61,565$78,702
Occupancy59%72%83%91%
Nightly Rate$119$159$192$225

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$43,597
$134
84%
122$120✅❌❌Y / Y⭐️ 4.5 (27)
$56,624
$288
51%
101$100✅❌❌Y / Y⭐️ 4.8 (73)
$36,161
$117
78%
111$115✅❌✅Y / Y⭐️ 4.8 (78)
$44,457
$122
95%
112$127✅✅❌Y / Y⭐️ 5 (99)
$38,318
$187
52%
112$85✅✅❌Y / Y⭐️ 4.8 (86)
$41,277
$117
92%
111$99✅✅✅Y / Y⭐️ 4.8 (101)
$38,867
$183
53%
111$120✅✅❌Y / Y⭐️ 4.8 (47)
$45,333
$171
67%
111$100✅✅❌Y / Y⭐️ 4.8 (78)
$33,618
$100
83%
111$90✅✅❌Y / Y⭐️ 4.5 (12)
$44,277
$187
63%
113$105✅✅❌Y / Y⭐️ 4.7 (19)
$59,399
$180
84%
111$145✅✅❌Y / Y⭐️ 5 (45)
$59,031
$202
76%
111$135✅✅❌Y / Y⭐️ 4.8 (29)
$42,036
$117
92%
111$120✅✅❌Y / Y⭐️ 4.8 (119)
$32,601
$148
59%
112$80✅❌❌Y / Y⭐️ 4.9 (33)
$36,327
$106
87%
111$99✅✅✅Y / Y⭐️ 4.8 (97)
$53,178
$205
67%
111$145✅✅❌Y / Y⭐️ 4.8 (19)
$60,731
$240
68%
111$100✅✅✅Y / Y⭐️ 4.8 (59)
$39,363
$158
62%
111$130✅✅✅Y / Y⭐️ 5 (58)
$38,305
$169
58%
112$135✅❌❌Y / Y⭐️ 4.9 (48)
$32,016
$139
59%
111$125✅❌❌Y / Y⭐️ 5 (50)
$52,756
$194
70%
111$145✅✅❌Y / Y⭐️ 4.8 (32)
$50,674
$160
81%
111$135✅✅❌Y / Y⭐️ 4.8 (41)
$57,097
$192
76%
111$90✅✅❌Y / Y⭐️ 4.9 (160)
$35,713
$109
82%
112$120✅✅❌Y / Y⭐️ 4.8 (112)
$36,639
$122
75%
111$90✅✅❌Y / Y⭐️ 4.9 (175)
$57,552
$241
64%
111$100✅✅✅Y / Y⭐️ 5 (92)
$43,063
$116
97%
111$99✅✅❌Y / Y⭐️ 4.9 (110)
$34,008
$94
91%
111$90✅✅❌Y / Y⭐️ 5 (168)
$38,512
$237
38%
113$150✅❌❌N / Y⭐️ 4.6 (5)
$36,478
$154
62%
111$95✅✅❌Y / Y⭐️ 4.9 (76)
$35,154
$119
74%
111$100✅✅✅Y / Y⭐️ 4.9 (71)
$43,823
$224
50%
111$100✅❌❌Y / Y⭐️ 4.8 (33)
$43,011
$130
83%
113$140✅✅❌Y / Y⭐️ 4.9 (72)
$44,822
$202
58%
111$120✅✅❌Y / Y⭐️ 4.8 (27)
$54,312
$171
80%
111$135✅✅❌Y / Y⭐️ 4.8 (37)
$59,622
$181
90%
114$0❌❌❌Y / Y⭐️ 5 (81)
$19,612
$103
44%
111$100❌❌❌N / Y⭐️ 4.7 (25)
$40,654
$120
89%
113$140✅✅❌Y / Y⭐️ 5 (74)
$33,479
$131
58%
111$250✅✅✅Y / Y⭐️ 4.8 (91)
$48,863
$192
66%
111$120✅✅❌Y / Y⭐️ 4.7 (24)

Return Metrics

-89.85% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$3,908-$7,817-$11,726-$15,635-$19,544-$39,088-$117,264
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-$3,908-$7,817-$11,726-$15,635-$19,544-$39,088-$117,264

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-89.85%

Payback Period Days

0

Return on Investment

-89.85%

property-location

227 NE 2nd St Miami, Florida, 33132

1 bed • 1 bath • 3 guests

Agent

Inquire about this property

Contact Agent

$2,873

Zestimate

Miami

Guide

Zoning

Market

Guide


Laws


Market Data

$50,404

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $230/night at 60% occupancy.Projected nightly rate is $161/night at 71% occupancy.

Top 76% of comparables

Top 11% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$43,534

Avg annual revenue

71%

Avg occupancy rate

$161

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

$35k

$45k

$60k

Sign up to see the data on 40 all comparables

-$3,909

Profit

Revenue

$50,404

Operating Expenses

$18,552

Operating Income

$31,851

Net Effective Rent

$35,760

Profit (Cash Flow)

-$3,909

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-89.85%

Payback Period Days

0