BNBCalc Short Term Rental Rental Arbitrage Analysis 2555 NE 193rd St, Miami, FL 33180, USA

3 bed • 2 bath • 7 guests • $0

BNB

Calc

Report by:

hunterheimer@yahoo.com

Annual Revenue

$54,144

Profit (Cash Flow)

-$12,295

Cash on Cash Return

-97.6%

Annual Revenue

$54,144

AirDNA projects $218/night at 68% occupancy ($54,143).

BNB Calc projects a 68% occupancy rate, $218 rate per night.

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

Return Metrics

-97.57% 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)	-$12,294	-$24,589	-$36,884	-$49,179	-$61,474	-$122,949	-$368,847
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	-$12,294	-$24,589	-$36,884	-$49,179	-$61,474	-$122,949	-$368,847

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-97.57%

Payback Period Days

Return on Investment

-97.57%

2555 NE 193rd St Miami, Florida, 33180-2209

3 bed • 2 bath • 7 guests

Monthly Rent

Inquire about this property

Contact Agent

$54,144

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$12,295

Profit

Revenue

$54,144

Operating Expenses

$18,439

Operating Income

$35,705

Net Effective Rent

$48,000

Profit (Cash Flow)

-$12,295

$12,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$4,100

Total

$12,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-97.57%

Payback Period Days