BNBCalc Short Term Rental Rental Arbitrage Analysis 410 Northeast 177th Street, North Miami Beach, Florida 33162, United States

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$72,662

Profit (Cash Flow)

$5,016

Cash on Cash Return

50.2%

Annual Revenue

$72,662

AirDNA projects $295/night at 58% occupancy ($62,493).

BNB Calc projects a 57.99999999999999% occupancy rate, $343 rate per night.

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

Return Metrics

50.15% 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)	$5,015	$10,031	$15,046	$20,062	$25,078	$50,156	$150,468
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	$5,015	$10,031	$15,046	$20,062	$25,078	$50,156	$150,468

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

50.15%

Payback Period Days

728

Return on Investment

50.15%

410 NE 177th St North Miami Beach, Florida, 33162-1914

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$72,662

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,016

Profit

Revenue

$72,662

Operating Expenses

$20,846

Operating Income

$51,816

Net Effective Rent

$46,800

Profit (Cash Flow)

$5,016

$10,000

Cash Investment

Renos & Furnishing

$6,000

Setup Costs

$4,000

Total

$10,000

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

50.15%

Payback Period Days

728

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -