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 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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

153.78%

Payback Period Days

237

Return on Investment

153.78%

property-location

475 Brickell Ave Miami, Florida, 33131

2 bed • 2 bath • 6 guests

Agent

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.

Top 101% of comparables

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

0%

Cash on Cash Return

153.78%

Payback Period Days

237