BNBCalc Short Term Rental Rental Arbitrage Analysis 1200 Brickell Bay Dr, Miami, FL 33131, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$56,741

Profit (Cash Flow)

$4,364

Cash on Cash Return

61.0%

Annual Revenue

$56,741

AirDNA projects $239/night at 65% occupancy ($56,740).

BNB Calc projects a 65% occupancy rate, $239 rate per night.

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

Return Metrics

61.04% 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)	$4,364	$8,728	$13,093	$17,457	$21,821	$43,643	$130,931
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	$4,364	$8,728	$13,093	$17,457	$21,821	$43,643	$130,931

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

61.04%

Payback Period Days

598

Return on Investment

61.04%

1200 Brickell Bay Dr Miami, Florida, 33131

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$56,741

Annual Revenue

Projected nightly rate is $239/night at 65% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,364

Profit

Revenue

$56,741

Operating Expenses

$18,776

Operating Income

$37,964

Net Effective Rent

$33,600

Profit (Cash Flow)

$4,364

$7,150

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,900

Total

$7,150

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

61.04%

Payback Period Days

598