BNBCalc Short Term Rental Rental Arbitrage Analysis 475 Brickell Ave, Miami, FL 33131, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$110,815

Profit (Cash Flow)

$16,609

Cash on Cash Return

153.8%

Annual Revenue

$110,815

AirDNA projects $410/night at 74% occupancy ($110,815).

BNB Calc projects a 74% occupancy rate, $410 rate per night.

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

Return Metrics

153.78% 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)	$16,609	$33,218	$49,827	$66,436	$83,045	$166,090	$498,272
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	$16,609	$33,218	$49,827	$66,436	$83,045	$166,090	$498,272

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

153.78%

Payback Period Days

237

Return on Investment

153.78%

475 Brickell Ave Miami, Florida, 33131

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$110,815

Annual Revenue

Projected nightly rate is $410/night at 74% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,609

Profit

Revenue

$110,815

Operating Expenses

$25,806

Operating Income

$85,009

Net Effective Rent

$68,400

Profit (Cash Flow)

$16,609

$10,800

Cash Investment

Renos & Furnishing

$5,000

Setup Costs

$5,800

Total

$10,800

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

153.78%

Payback Period Days

237