BNBCalc Short Term Rental Rental Arbitrage Analysis 55 NE 5th St, Miami, FL, 33132

1 bed • 1536 bath • 3 guests • $0

BNB

Calc

Annual Revenue

Profit (Cash Flow)

-$35,400

Cash on Cash Return

-9.1%

Annual Revenue

Airbtics projects $208/night at 58% occupancy ($44,063). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 65% occupancy rate, $0 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,133	$38,644	$65,652	$100,912
Occupancy	41%	57%	78%	86%
Nightly Rate	$149	$177	$220	$309

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
ionica \| Flat Downtown Miami pool	$52,178	$264	51%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (8)
FREE Parking Amazing Studio in Downtown Miami	$43,035	$124	90%	1	1	1	$99	✅	✅	❌	Y / Y	⭐️ 4.9 (100)
Luxury apartment in downtown Miami 17 Fl 2b pool	$30,914	$120	60%	1	1	1	$250	✅	✅	✅	Y / Y	⭐️ 4.8 (77)
Breathtaking Downtown Miami Apt: Amazing Views	$83,474	$256	86%	1	1	2	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (25)
FREE ParkingSparkling Clean4 Blocks to Arena	$63,262	$200	82%	1	1	3	$140	✅	✅	❌	Y / Y	⭐️ 4.9 (65)
Beautiful Studio in the Business district in Miami - #2310	$27,551	$141	48%	1	1	2	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (65)
Modern brand new 1bdr apt with view and pool	$33,708	$104	78%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (117)
Private High Floor Studio \| Spectacular View	$48,540	$220	58%	1	1	1	$99	✅	✅	❌	Y / Y	⭐️ 4.8 (102)
Breathtaking apartment in the Heart Miami	$44,270	$307	37%	1	1	1	$99	✅	✅	✅	Y / Y	⭐️ 4.8 (91)
Downtown Miami, Great Views Studio AM2212	$35,524	$144	66%	1	1	1	$135	✅	❌	❌	Y / Y	⭐️ 4.5 (20)
New Apartment in Downtown Miami	$56,488	$164	93%	1	1	2	$120	✅	✅	❌	Y / N	⭐️ 4.8 (37)
In the heart of Miami - Gorgeous Loft ! 17th Floor	$46,631	$181	68%	1	1	4	$110	✅	❌	❌	Y / Y	⭐️ 4.8 (41)
Unwind in Style: King Bed Bliss, Sofa Comfort	$52,821	$352	41%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (24)
Stunning 1 bedroom apartment in Business District - #1805	$28,905	$177	41%	1	1	1	$135	✅	❌	❌	Y / Y	⭐️ 5 (31)
Luxury Studio w/ Bay View!!	$45,124	$261	40%	1	1	1	$75	✅	✅	✅	Y / Y	⭐️ 4.8 (70)
Downtown Miami	$49,270	$131	100%	1	1	1	$85	✅	❌	❌	Y / Y	⭐️ 4.8 (62)
Unique loft in downtown Miami w/pool and view	$23,366	$152	42%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (16)
Luxury Apartment Downtown Miami-2min From Caseya C	$60,467	$222	73%	1	1	2	$100	✅	✅	✅	Y / Y	⭐️ 4.7 (24)
Amazing Condo in Downtown Miami/Brickell w/PARKING	$51,987	$180	75%	1	1	2	$100	✅	✅	❌	Y / Y	⭐️ 4.5 (2)
POOL/GYM/high floor/bright 1 bd flat(not a studio)	$41,871	$143	80%	1	1	7	$0	✅	✅	❌	Y / Y	⭐️ 5 (19)
Downtown MiamiI, Great Views Studio NF2312	$28,357	$149	52%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.2 (13)
Just listed! Exclusive Studio w/Ocean & City views	$61,377	$215	78%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (17)
Stylish Condo with Pool, Gym, Downtown Area	$103,036	$782	36%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (18)
Lux High-Rise 1BR Condo in Brickell, Stunning View	$44,760	$170	70%	1	1	1	$145	✅	✅	❌	Y / Y	⭐️ 4.2 (4)
GETAWAY AND STAY AT OUR MIAMI LUXE SUITE	$36,944	$206	49%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (10)
Indulge in Spacious Luxury and Cozy Comfort	$43,844	$363	33%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Luxury Miami Studio 38th Floor	$29,492	$158	51%	1	1	1	$0	✅	✅	✅	Y / Y	⭐️ 3.9 (6)
Lovely condo. Heart of Downtown near FTX Arena	$43,392	$208	57%	1	1	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (33)
Downtown Dream Apartment Parking- Luxury Pool-Wifi	$48,007	$150	83%	1	1	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (40)
Top Location \| Spectacular 1BR w/Balcony \| Pool	$20,411	$169	33%	1	1	1	$100	✅	❌	✅	Y / Y	⭐️ 4.7 (16)
New Listing: El Corazón de Biscayne	$64,053	$275	62%	1	1	1	$100	✅	✅	❌	Y / N	⭐️ 4.9 (29)
Downtown Luxury High Rise	$56,272	$205	75%	1	1	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (3)
Amazing Views in Heart of Miami!	$32,208	$176	50%	1	1	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (3)
Luxury Downtown Studio \| Casa Downtown	$35,026	$174	55%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (9)
Canvas Cove By The Kasaya	$58,982	$180	86%	1	1	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (4)
Lux 1BR w/Views \| Outdoor Pool \| Miami Worldcenter	$21,499	$178	33%	1	1	1	$100	✅	❌	✅	Y / Y	⭐️ 4.7 (13)
Luxury loft with water views in downtown Miami.	$33,688	$118	78%	1	1	28	$175	✅	❌	✅	Y / Y	⭐️ 5 (7)

Return Metrics

-9.12% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$35,400	-$70,800	-$106,200	-$141,600	-$177,000	-$354,000	-$1,062,000
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	-$35,400	-$70,800	-$106,200	-$141,600	-$177,000	-$354,000	-$1,062,000

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.12%

Payback Period Days

Return on Investment

-9.12%

55 NE 5th St Miami, Florida, 33132

1 bed • 1536 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$4,810

Zestimate

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$0

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $208/night at 58% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 98% of comparables

Seasonality

40 Airbnb Comparables

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

$43,416

Avg annual revenue

58%

Avg occupancy rate

$208

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

$10k

$40k

$70k

$105k

-$35,400

Profit

Revenue

Operating Expenses

$12,000

Operating Income

-$12,000

Net Effective Rent

$23,400

Profit (Cash Flow)

-$35,400

$388,100

Cash Investment

Renos & Furnishing

$388,000

Setup Costs

$100

Total

$388,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-9.12%

Payback Period Days