BNBCalc Short Term Rental Rental Arbitrage Analysis 1424 Northeast Miami Place, Miami, FL, USA

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$85,599

Profit (Cash Flow)

$40,271

Cash on Cash Return

473.8%

Annual Revenue

$85,599

AirDNA projects $372/night at 63% occupancy ($85,598).

BNB Calc projects a 63% occupancy rate, $372 rate per night.

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

Return Metrics

473.77% 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)	$40,270	$80,541	$120,812	$161,083	$201,353	$402,707	$1,208,123
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	$40,270	$80,541	$120,812	$161,083	$201,353	$402,707	$1,208,123

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

473.77%

Payback Period Days

Return on Investment

473.77%

1424 Northeast Miami Place Miami, Florida, 33132

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$85,599

Annual Revenue

Projected nightly rate is $372/night at 63% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$40,271

Profit

Revenue

$85,599

Operating Expenses

$22,528

Operating Income

$63,071

Net Effective Rent

$22,800

Profit (Cash Flow)

$40,271

$8,500

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,000

Total

$8,500

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

473.77%

Payback Period Days