BNBCalc Short Term Rental Rental Arbitrage Analysis 801 Northeast 81st Street, Miami, FL, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$113,956

Profit (Cash Flow)

$18,742

Cash on Cash Return

130.6%

Annual Revenue

$113,956

AirDNA projects $520/night at 55% occupancy ($104,459).

BNB Calc projects a 60% occupancy rate, $520 rate per night.

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

Return Metrics

130.6% 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)	$18,741	$37,483	$56,225	$74,967	$93,709	$187,418	$562,254
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	$18,741	$37,483	$56,225	$74,967	$93,709	$187,418	$562,254

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

130.6%

Payback Period Days

279

Return on Investment

130.6%

801 NE 81st St Miami, Florida, 33138-4655

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$113,956

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$18,742

Profit

Revenue

$113,956

Operating Expenses

$26,214

Operating Income

$87,742

Net Effective Rent

$69,000

Profit (Cash Flow)

$18,742

$14,350

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$5,850

Total

$14,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

130.6%

Payback Period Days

279