BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 4201 Collins Ave, Miami Beach, FL 33140, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$154,684

Profit (Cash Flow)

-$56,824

Cash on Cash Return

-263.1%

Annual Revenue

$154,684

AirDNA projects $743/night at 57% occupancy ($154,684).

BNB Calc projects a 56.99999999999999% occupancy rate, $743 rate per night.

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


Return Metrics

-263.07% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$56,824-$113,648-$170,473-$227,297-$284,122-$568,244-$1,704,734
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-$56,824-$113,648-$170,473-$227,297-$284,122-$568,244-$1,704,734

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-263.07%

Payback Period Days

0

Return on Investment

-263.07%

property-location

4201 Collins Ave Miami Beach, Florida, 33140-3231

2 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$19,796

Zestimate

Miami Beach

Zoning


Laws

$154,684

Annual Revenue

Top 101% of comparables

Top 101% of comparables


-$56,824

Profit

Revenue

$154,684

Operating Expenses

$31,509

Operating Income

$123,176

Net Effective Rent

$180,000

Profit (Cash Flow)

-$56,824

$21,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$15,100

Total

$21,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-263.07%

Payback Period Days

0

Property Overview

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

Lot size:

-

Year built:

-

Size:

-

Type:

OTHER

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: Miscellaneous (General)
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: 6600:COMMERCIAL,LIBERAL
  • Land Use: OTHER / UNKNOWN
  • Parcel Number: 02-3226-038-0001
  • Flood Zone: Yes, Zone

Tax Info

  • Year Assessed: 2022
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -


Ownership

  • Name: Not Available From County
  • Owner Occupied: No
  • Owner Mailing Address:
  • Years Owned: 0
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: -
  • Owner Type: Investor
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • Elementary School: Biscayne Elementary School with 7/10 star rating
  • Middle School: Nautilus Middle School with 5/10 star rating
  • High School: Miami Beach Senior High School with 3/10 star rating