BNBCalc Short Term Rental Rental Arbitrage Analysis 230 Northeast 4th Street, Miami, FL

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$59,608

Profit (Cash Flow)

$2,659

Cash on Cash Return

61.1%

Annual Revenue

$59,608

AirDNA projects $207/night at 61% occupancy ($46,119). Airbtics projects $169/night at 71% occupancy ($43,825). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 85% occupancy rate, $192 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,682	$46,715	$62,935	$80,498
Occupancy	61%	74%	85%	93%
Nightly Rate	$129	$163	$192	$226

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
19th Floor Studio Unit in the Heart of Brickell	$59,438	$234	68%	1	1	1	$100	✅	✅	✅	Y / Y	⭐️ 5 (109)
Free Parking - Beautiful Studio - Amazing View!	$38,346	$117	84%	1	1	1	$99	✅	✅	✅	Y / Y	⭐️ 5 (113)
Ocean View Downtown 1 Bedroom Condo Pool/Fitness	$38,612	$189	52%	1	1	2	$85	✅	✅	❌	Y / Y	⭐️ 4.8 (86)
Apartment at Downtown Miami	$38,962	$126	79%	1	1	1	$115	✅	❌	✅	Y / Y	⭐️ 5 (83)
Sparkling CleanFree ParkingWalk to the Arena	$46,160	$130	93%	1	1	2	$127	✅	✅	❌	Y / Y	⭐️ 5 (113)
Free Parking - Beautiful Studio - Amazing View!	$44,605	$126	92%	1	1	1	$99	✅	✅	✅	Y / Y	⭐️ 5 (114)
Luxury Condo in Hotel, amenities Downtown/Brickell	$41,171	$172	60%	1	1	1	$100	✅	✅	❌	Y / Y	⭐️ 5 (87)
Breathtaking Downtown Miami Apt: Amazing Views	$41,659	$142	76%	1	1	2	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (29)
Yotel Down Town Miami - Brickell	$41,206	$116	89%	1	1	1	$90	✅	✅	❌	Y / Y	⭐️ 5 (12)
Ocean View Cozy Studio Pool/Gym	$46,699	$200	61%	1	1	2	$89	✅	✅	❌	Y / N	⭐️ 5 (43)
Modern Muse - Luxury Hotel Meets Miami Apartment	$48,732	$192	68%	1	1	3	$105	✅	✅	❌	Y / Y	⭐️ 4.7 (19)
29th Floor Studio Unit in the Heart of Brickell	$57,452	$241	64%	1	1	1	$100	✅	✅	✅	Y / Y	⭐️ 4.8 (59)
FREE Parking Amazing Studio in Downtown Miami	$43,831	$119	97%	1	1	1	$99	✅	✅	❌	Y / Y	⭐️ 5 (119)
Luxury 1 BD Condo in Biscayne Boulevard #3010	$25,860	$188	34%	1	1	1	$145	✅	✅	❌	Y / Y	⭐️ 5 (20)
Free Parking TOP FLOOR Condo	$43,171	$118	94%	1	1	1	$99	✅	❌	✅	Y / Y	⭐️ 5 (67)
Pool, Views 1BR Downtown Condo near Bayfront Park	$62,166	$189	84%	1	1	1	$145	✅	✅	❌	Y / Y	⭐️ 5 (46)
Studio w Pool Pass, View near City Center	$61,447	$213	75%	1	1	1	$135	✅	✅	❌	Y / Y	⭐️ 5 (31)
Sexy Miami Downtown Near Cruise Port (Yotel)	$43,481	$163	67%	1	1	1	$130	✅	✅	✅	Y / Y	⭐️ 5 (68)
Ionica \| Luxury retreat 1 BR pool parking free	$42,596	$207	54%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 5 (27)
FANTASTIC APARTMENT IN DOWNTOWN MIAMI	$36,500	$113	81%	1	1	2	$120	✅	✅	❌	Y / Y	⭐️ 5 (124)
Gorgeous Studio in Downtown Miami - #1911	$36,608	$146	65%	1	1	1	$125	✅	❌	❌	Y / Y	⭐️ 5 (59)
Brand new modern 1 bedroom unit Downtown	$109,775	$295	100%	1	1	1	$95	✅	❌	❌	Y / Y	⭐️ 5 (47)
Luxury Condo in Hotel, amenities Downtown/Brickell	$54,183	$194	72%	1	1	1	$90	✅	✅	❌	Y / Y	⭐️ 5 (175)
Luxurious Apartment with views of Biscayne Bay!	$38,490	$108	91%	1	1	1	$90	✅	✅	❌	Y / Y	⭐️ 5 (189)
Luxury Condo in Hotel, amenities Downtown/Brickell	$36,132	$129	71%	1	1	1	$90	✅	✅	❌	Y / Y	⭐️ 5 (186)
ionica \|Gorgeous Flat Downtown Miami	$46,468	$226	53%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (37)
A Diamond in Downtown Miami -Free Parking-	$42,431	$166	67%	1	1	1	$95	✅	✅	❌	Y / Y	⭐️ 5 (87)
Balcony w/ City Views, Pool, Gym & Prime Location	$34,263	$184	46%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 5 (56)
Downtown, 29th Floor, balcony, Pool, Gym, Hot Tub	$37,472	$123	74%	1	1	2	$125	✅	✅	✅	Y / Y	⭐️ 5 (40)
FREE ParkingSparkling Clean4 Blocks to Arena	$47,041	$136	88%	1	1	3	$140	✅	✅	❌	Y / Y	⭐️ 5 (83)
Studio, Captivating Sea Views, Downtown, Amenities	$48,203	$164	75%	1	1	1	$117	✅	✅	✅	Y / Y	⭐️ 5 (52)
Modern 1 Bed Condo across from Bayside in Downtown	$39,670	$130	77%	1	1	1	$100	✅	✅	✅	Y / Y	⭐️ 5 (76)
Downtown Loft Apt with free parking near Brickell	$63,948	$192	91%	1	1	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (91)
Ocean Views! Studio w Pool Access & Balcony	$60,598	$191	82%	1	1	1	$135	✅	✅	❌	Y / Y	⭐️ 5 (43)
Brickell City Center near: Downtown Studio w Views	$62,193	$220	74%	1	1	1	$135	✅	✅	❌	Y / Y	⭐️ 5 (56)
Sparkling CLEAN * FREE Parking * WALK to Arena	$47,461	$134	93%	1	1	3	$140	✅	✅	❌	Y / Y	⭐️ 5 (85)
Luxury apartment in downtown Miami 17 Fl 2b pool	$36,814	$149	59%	1	1	1	$250	✅	✅	✅	Y / Y	⭐️ 5 (95)
Boutique Condo In Dt Miami Perfect for Couples/fam	$36,528	$158	62%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 5 (34)

Return Metrics

61.12% 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)	$2,658	$5,317	$7,976	$10,635	$13,294	$26,588	$79,764
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	$2,658	$5,317	$7,976	$10,635	$13,294	$26,588	$79,764

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

61.12%

Payback Period Days

597

Return on Investment

61.12%

230 NE 4th St Miami, Florida, 33132

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$59,608

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $207/night at 61% occupancy.Projected nightly rate is $169/night at 71% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$45,581

Avg annual revenue

71%

Avg occupancy rate

$169

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

$50k

$80k

$110k

$2,659

Profit

Revenue

$59,608

Operating Expenses

$19,749

Operating Income

$39,859

Net Effective Rent

$37,200

Profit (Cash Flow)

$2,659

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

61.12%

Payback Period Days

597