BNBCalc.com Rental Arbitrage Analysis Report of 1061 NW N River Dr, Miami, FL 33136, USA

8 bed • 6 bath • 18 guests • $0

BNB

Calc

Return Metrics

58.43% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

58.43%

Payback Period Days

625

Return on Investment

58.43%

Annual Revenue

$533,227

AirDNA projects $2,607/night at 56% occupancy ($533,227).

Revenue Percentile

Operating Expenses

Monthly Expenses

$6,777

Annual Expenses

$81,320

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$5,004

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$4,444

Management & Platform Fees

$1,333

Platform Fee (i.e. Airbnb)

$1,333

Property Manager Fee

1061 NW N River Dr Miami, Florida, 33136-2920

8 bed • 6 bath • 18 guests • $35,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$533,227

Profit (Cash Flow)

$31,908

Payback in 625 days

Cash on Cash Return

58.4%

Annual Revenue

$533,227

AirDNA projects $2,607/night at 56% occupancy ($533,227).

Occupancy Rate

Avg Daily Rate

Return Metrics

58.43% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

58.43%

Payback Period Days

625