BNBCalc Short Term Rental Rental Arbitrage Analysis 41 Se 5th St

1 bed • 2 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$59,170

Profit (Cash Flow)

$477

Cash on Cash Return

10.4%

Annual Revenue

$59,170

AirDNA projects $225/night at 72% occupancy ($59,169). Airbtics projects $186/night at 78% occupancy ($52,989). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 72% occupancy rate, $225 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,312	$59,618	$71,620	$86,606
Occupancy	72%	84%	88%	94%
Nightly Rate	$149	$186	$214	$242

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
NEW! Spacious & Bright 1 BR in trendy Brickell	$30,806	$352	20%	1	1	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (1)
High Floor ICON 1/1 PoolGymSpa	$69,964	$192	97%	1	1	1	$75	✅	✅	❌	Y / Y	⭐️ 4.8 (114)
Spectacular Studio - W Residence Brickell	$43,959	$130	86%	1	1	3	$160	✅	✅	✅	Y / Y	⭐️ 4.8 (34)
ICON Coral Condo \| Free Pool Spa HotTub	$48,265	$135	94%	1	1	1	$65	✅	✅	✅	Y / Y	⭐️ 4.9 (105)
Cozy Vibe Condo @Heart Brickell w/ Free Spa & Pool	$59,247	$179	87%	1	1	1	$150	✅	✅	❌	Y / Y	⭐️ 4.9 (77)
ICON BRICKELL • ONE BEDROOM	$36,200	$121	70%	1	1	1	$130	✅	✅	❌	Y / Y	⭐️ 4.5 (66)
Oceanview 5* Condo @ Icon Brickell Residence	$33,763	$213	41%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 4.9 (76)
Perfect Studio 5*Icon Brickell pool spa full	$49,848	$153	85%	1	1	1	$75	✅	✅	❌	Y / Y	⭐️ 4.9 (158)
Luxury ICON Brickell Condo @47th Floor / POOL	$60,711	$188	83%	1	1	1	$100	✅	✅	❌	Y / Y	⭐️ 4.9 (715)
Gorgeous Bay &City view condo in Brickell Free SPA	$49,866	$230	56%	1	1	2	$109	✅	✅	❌	Y / Y	⭐️ 4.8 (82)
High Rise Ocean Pool Views Icon W	$65,860	$221	79%	1	1	2	$115	✅	✅	❌	Y / Y	⭐️ 4.5 (134)
Icon Skyline 2Bed/Free Pool, HotTub, Spa	$44,078	$130	88%	1	1	1	$69	✅	✅	✅	Y / Y	⭐️ 4.8 (71)
Icon Brickell - LUX 1 Bedroom w/ Direct Bay Views	$54,101	$177	80%	1	1	2	$175	✅	✅	❌	Y / Y	⭐️ 4.6 (173)
Bay&Sea Views, 35 floor, Balcony, FREE Wi-Fi, POOL	$61,798	$176	92%	1	1	1	$158	✅	✅	✅	Y / Y	⭐️ 4.9 (91)
Design, 46th Floor, River & City Views FREE WiFi	$61,400	$185	86%	1	1	1	$158	✅	✅	✅	Y / Y	⭐️ 4.8 (52)
Luxurious Ocean View Brickell W residences FreeSpa	$70,615	$242	77%	1	1	1	$115	✅	✅	❌	Y / Y	⭐️ 4.8 (32)
Stunning 1BR W Icon Condo -Waterviews-FreeSpa	$54,111	$171	82%	1	1	2	$90	✅	✅	❌	Y / Y	⭐️ 5 (107)
Elegant 1BR Bay & Pool Views, Above W Miami	$77,693	$245	84%	1	1	1	$158	✅	✅	✅	Y / Y	⭐️ 4.8 (93)
Majestic High Rise Ocean view at W Hotel	$63,616	$238	70%	1	1	3	$110	✅	✅	❌	Y / Y	⭐️ 4.8 (147)
Incredible 49th Flr Bay & Pool Views \| Free Spa!	$81,932	$244	88%	1	1	1	$145	✅	✅	✅	Y / Y	⭐️ 5 (87)
Downtown Miami Huge Balcony	$40,637	$173	60%	1	1	4	$175	✅	❌	❌	Y / Y	⭐️ 4.8 (26)
Large Luxe Studio, Full Kitchen. Free Wi-Fi	$48,440	$146	86%	1	1	1	$129	✅	✅	✅	Y / Y	⭐️ 4.8 (149)
Prime Location, Luxury 1BR Icon W hotel	$81,589	$254	84%	1	1	1	$145	✅	✅	✅	Y / Y	⭐️ 4.8 (76)
Luxury Bay & City view, 48th floor Icon Brickell	$74,548	$224	88%	1	1	1	$158	✅	✅	✅	Y / Y	⭐️ 4.8 (155)
Luxe RiverView 39th Floor Brickell Residence Wi-Fi	$71,168	$215	87%	1	1	1	$158	✅	✅	✅	Y / Y	⭐️ 4.8 (143)
Beautiful One Bedroom Condo 16ft ceilings at the W	$58,993	$175	88%	1	1	1	$104	✅	✅	✅	Y / Y	⭐️ 4.8 (219)
★ICON Brickell★ Luxury 1 Bedroom Apt w/ Pool View	$41,566	$132	81%	1	1	2	$110	✅	✅	❌	Y / Y	⭐️ 4.8 (66)
ICON King Bed 39TH Floor - W Hotel Amenities	$55,238	$158	91%	1	1	1	$65	✅	✅	✅	Y / Y	⭐️ 4.9 (165)
One-Bedroom Condo in W Hotel Icon Brickell	$60,326	$190	85%	1	1	3	$120	✅	✅	❌	Y / Y	⭐️ 4.9 (102)
Wonderful King Suite With Pool at SLS LUX Brickell	$48,648	$144	87%	1	1	2	$99	✅	❌	❌	Y / Y	⭐️ 4.7 (32)
48th floor studio ★ Icon Brickell ★	$33,410	$115	73%	1	1	2	$110	✅	✅	❌	Y / Y	⭐️ 4.8 (75)
Icon Brickell • 31st FLOOR •OCEAN VIEWS • FREE SPA	$53,965	$214	66%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (120)
Trendy 1BR in Icon Brickell by FlashStay	$31,454	$189	45%	1	1	1	$100	✅	✅	✅	Y / Y	⭐️ 4.4 (12)
W Residences condo in heart of Brickell	$48,486	$149	84%	1	1	2	$175	✅	✅	✅	Y / Y	⭐️ 4.6 (74)
★ TOP FLOOR 1BR UNIT \| ICON BRICKELL ❤️	$39,603	$108	94%	1	1	2	$140	✅	✅	❌	Y / Y	⭐️ 4.8 (96)
new ! Unique Icon Brickell 5* 1B w/ view pool	$68,409	$200	92%	1	1	1	$75	✅	✅	❌	Y / Y	⭐️ 4.8 (58)
★ ELEGANT 1BR UNIT \| ICON BRICKELL ❤️	$54,007	$149	94%	1	1	2	$140	✅	✅	❌	Y / Y	⭐️ 4.6 (41)
Upscale Brickell 1/1 - Pool!	$75,559	$206	98%	1	1	2	$59	✅	✅	❌	Y / Y	⭐️ 4.8 (99)
W ICON BRICKELL-LUXURY HIGH-RISE UNIT FREE SPA	$50,242	$214	62%	1	1	2	$85	✅	✅	✅	Y / Y	⭐️ 4.7 (137)
ICON BRICKELL-OCEAN/CITY VIEW-FREE SPA!	$43,297	$199	57%	1	1	3	$89	✅	✅	❌	Y / Y	⭐️ 4.7 (127)

Return Metrics

10.38% cash on cash return is a good return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$477	$954	$1,432	$1,909	$2,387	$4,774	$14,324
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	$477	$954	$1,432	$1,909	$2,387	$4,774	$14,324

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.38%

Payback Period Days

3518

Return on Investment

10.38%

41 SE 5th St APT 312 Miami, Florida, 33131

1 bed • 2 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,873

Zestimate

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$59,170

Annual Revenue

BNBCalc predicts this property will get $186 per night with 78% occupancy, putting it in the top 42% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 18% of comparables

Seasonality

40 Airbnb Comparables

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

$54,935

Avg annual revenue

78%

Avg occupancy rate

$186

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

$30k

$45k

$65k

$85k

$477

Profit

Revenue

$59,170

Operating Expenses

$19,692

Operating Income

$39,477

Net Effective Rent

$39,000

Profit (Cash Flow)

$477

$4,600

Cash Investment

Renos & Furnishing

$4,500

Setup Costs

$100

Total

$4,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

10.38%

Payback Period Days

3518