BNBCalc Short Term Rental Rental Arbitrage Analysis 1 SE 3rd Ave 3050, Miami, FL, 33131

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$48,453

Profit (Cash Flow)

-$13,226

Cash on Cash Return

-304.0%

Annual Revenue

$48,453

AirDNA projects $172/night at 63% occupancy ($39,577). Airbtics projects $198/night at 67% occupancy ($48,453). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 67% occupancy rate, $198 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,067	$49,817	$67,915	$96,147
Occupancy	53%	69%	82%	90%
Nightly Rate	$159	$188	$216	$280

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Designer Loft DWTN/Brickell Miami PRIME LOCATION	$44,369	$203	56%	1	1	1	$145	✅	❌	❌	Y / Y	⭐️ 5 (44)
Brand new modern 1 bedroom unit Downtown	$93,485	$251	100%	1	1	1	$95	✅	❌	❌	Y / Y	⭐️ 5 (47)
Luxurious Apartment with views of Biscayne Bay!	$43,582	$123	92%	1	1	1	$90	✅	✅	❌	Y / Y	⭐️ 5 (189)
Pool, Views 1BR Downtown Condo near Bayfront Park	$65,295	$204	82%	1	1	1	$145	✅	✅	❌	Y / Y	⭐️ 5 (46)
Gorgeous Studio in Downtown Miami - #1911	$39,083	$152	68%	1	1	1	$125	✅	❌	❌	Y / Y	⭐️ 5 (59)
Luxury Condo in Hotel, amenities Downtown/Brickell	$36,548	$138	67%	1	1	1	$90	✅	✅	❌	Y / Y	⭐️ 5 (186)
Luxury Condo in Hotel, amenities Downtown/Brickell	$53,071	$198	69%	1	1	1	$90	✅	✅	❌	Y / Y	⭐️ 5 (175)
Sexy Miami Downtown Near Cruise Port (Yotel)	$44,719	$177	64%	1	1	1	$130	✅	✅	✅	Y / Y	⭐️ 5 (68)
FANTASTIC APARTMENT IN DOWNTOWN MIAMI	$38,678	$121	80%	1	1	2	$120	✅	✅	❌	Y / Y	⭐️ 5 (124)
Amazing apt with ocean view heart Miami free pool	$25,961	$130	49%	1	1	1	$90	✅	✅	❌	Y / N	⭐️ 4.5 (35)
Spacious Downtown Miami 1 Bedroom Apartment	$46,855	$153	83%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (226)
Miami Brickell Downtown near bayside, parking	$57,315	$174	90%	1	1	4	$0	✅	❌	❌	Y / Y	⭐️ 5 (21)
Pool & GYM Access! Modern Miami Studio w Sea Views	$55,838	$189	75%	1	1	1	$135	✅	✅	❌	Y / Y	⭐️ 5 (39)
Modern 1 Bed Condo across from Bayside in Downtown	$46,477	$160	74%	1	1	1	$100	✅	✅	✅	Y / Y	⭐️ 5 (76)
Studio w Pool Pass, View near City Center	$62,140	$215	75%	1	1	1	$135	✅	✅	❌	Y / Y	⭐️ 5 (31)
Ocean Views! Studio w Pool Access & Balcony	$62,665	$203	79%	1	1	1	$135	✅	✅	❌	Y / Y	⭐️ 5 (43)
Amazing Apartment in the Financial District #2502	$43,590	$179	64%	1	1	2	$135	✅	❌	❌	Y / Y	⭐️ 5 (52)
Resort Style 1 Bed Apartment with Washer/Dryer	$46,746	$298	42%	1	1	1	$20	✅	❌	❌	Y / Y	⭐️ 4.5 (74)
Art-filled Loft: 180° Views, Rooftop Pool, Parking	$88,475	$280	85%	1	1	3	$95	✅	❌	❌	Y / Y	⭐️ 5 (62)
Studio Condo near Biscayne Bay with Pool, Gym	$27,055	$231	32%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (12)
brickell near Bayside and kaseya cent with parking	$40,530	$156	68%	1	1	4	$120	✅	❌	❌	Y / Y	⭐️ 5 (27)
Downtown Miami, Great Views Condo GV2105	$38,041	$188	54%	1	1	1	$135	✅	❌	❌	Y / Y	⭐️ 4.5 (19)
NEW Luxury Apartment in Downtown Brickell	$53,877	$171	82%	1	1	3	$130	✅	❌	❌	Y / Y	⭐️ 5 (33)
Downtown Oasis 1BR Condo w Views, Pool, GYM Access	$52,097	$195	69%	1	1	1	$145	✅	✅	❌	Y / Y	⭐️ 4.8 (32)
<Luxurious apt~Downtown Miami-pool~gym-parking	$41,044	$166	62%	1	1	3	$140	✅	❌	❌	Y / Y	⭐️ 5 (40)
Downtown Studio Great Amenities near Brickell!	$25,364	$231	30%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4 (33)
YOTEL PAD - Brand-new modern 1Br/1bth with pool	$56,624	$288	51%	1	0	1	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (73)
High Rise Condo w/Gym, Rooftop Pool & Bay View	$71,337	$219	89%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (216)
CAL KING BED Downtown Miami Pool/Gym Free Parking	$71,319	$191	97%	1	1	1	$95	✅	✅	❌	Y / Y	⭐️ 5 (73)
BEAUTIFUL APT @ DOWNTOWN MIAMI	$36,088	$227	36%	1	1	20	$150	✅	❌	❌	N / Y	⭐️ 4.5 (5)
Stylish Downtown Getaway: Port of Miami & Brickell	$51,176	$169	81%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (28)
TOP FLOOR Penthouse in Downtown Miami	$41,439	$129	83%	1	1	1	$110	✅	✅	✅	Y / Y	⭐️ 5 (115)
Ionica \| Luxury retreat 1 BR pool parking free	$39,101	$210	49%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 5 (27)
Elysian:Rooftop pool,Gym,Walk to Downtown&Brickell	$38,206	$128	69%	1	1	1	$175	✅	❌	✅	Y / Y	⭐️ 5 (14)
Downtown Miami, Great Views Studio IC2113	$28,491	$168	45%	1	1	1	$135	✅	❌	❌	Y / Y	⭐️ 4.5 (30)
Downtown 1 Bed Accessible Apartment	$126,627	$466	74%	1	1	1	$20	✅	❌	❌	Y / Y	⭐️ 4.5 (18)
Hermoso espacio en brickell cerca bayside y FTX	$47,956	$151	85%	1	1	4	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (34)
New loft! Pool, Gym, Parking.	$58,247	$161	98%	1	1	5	$90	✅	❌	✅	Y / Y	⭐️ 5 (45)

Return Metrics

-304.03% 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)	-$13,225	-$26,451	-$39,676	-$52,902	-$66,128	-$132,256	-$396,769
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	-$13,225	-$26,451	-$39,676	-$52,902	-$66,128	-$132,256	-$396,769

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-304.03%

Payback Period Days

Return on Investment

-304.03%

1 SE 3rd Ave Miami, Florida, 33131

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$48,453

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $172/night at 63% occupancy.Projected nightly rate is $198/night at 67% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$49,641

Avg annual revenue

67%

Avg occupancy rate

$198

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

$20k

$55k

$90k

$130k

-$13,226

Profit

Revenue

$48,453

Operating Expenses

$18,299

Operating Income

$30,154

Net Effective Rent

$43,380

Profit (Cash Flow)

-$13,226

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-304.03%

Payback Period Days