BNBCalc Short Term Rental Rental Arbitrage Analysis 150 SE 3rd Ave, Miami, FL, 33131

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$76,898

Profit (Cash Flow)

$30,302

Cash on Cash Return

696.6%

Annual Revenue

$76,898

AirDNA projects $186/night at 66% occupancy ($44,837). Airbtics projects $205/night at 66% occupancy ($49,417). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 87% occupancy rate, $242 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,704	$52,453	$79,201	$111,606
Occupancy	43%	77%	87%	93%
Nightly Rate	$147	$182	$242	$320

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Executives-Corporate, City Center-Brickell-River	$71,851	$469	36%	1	2	4	$250	✅	✅	❌	Y / Y	⭐️ 4.9 (11)
Spacious Downtown Miami 1 Bedroom Apartment	$44,721	$144	84%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (222)
Designer Loft DWTN/Brickell Miami PRIME LOCATION	$36,724	$188	50%	1	1	1	$145	✅	❌	❌	Y / Y	⭐️ 5 (39)
Modern Loft Downtown/Brickell Miami PRIME LOCATION	$25,728	$185	35%	1	1	1	$145	✅	❌	❌	Y / Y	⭐️ 4.9 (36)
BEAUTIFUL APT @ DOWNTOWN MIAMI	$38,812	$237	38%	1	1	3	$150	✅	❌	❌	N / Y	⭐️ 4.6 (5)
Brand new modern 1 bedroom unit Downtown	$118,654	$319	100%	1	1	1	$95	✅	❌	❌	Y / Y	⭐️ 4.9 (36)
brickell near Bayside and kaseya cent with parking	$41,485	$155	71%	1	1	4	$120	✅	❌	❌	Y / Y	⭐️ 4.8 (19)
Amazing apt with ocean view heart Miami free pool	$29,320	$133	55%	1	1	1	$90	✅	✅	❌	Y / N	⭐️ 4.6 (28)
Best view condo in Miami Downtown	$45,850	$228	54%	1	1	3	$65	✅	❌	❌	Y / Y	⭐️ 4.9 (23)
Modern studio space in the heart of downtown Miami	$46,632	$148	84%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 4.9 (98)
Lovely place in the heart of Downtown Miami 1	$54,155	$156	93%	1	1	3	$70	✅	❌	❌	Y / Y	⭐️ 4.8 (132)
Roami at The Ralston \| Downtown Miami \| 1 Bed Apt	$19,612	$103	44%	1	1	1	$100	❌	❌	❌	N / Y	⭐️ 4.7 (25)
Resort Style 1 Bed Apartment with Washer/Dryer	$42,141	$282	40%	1	1	1	$20	✅	❌	❌	Y / Y	⭐️ 4.5 (72)
Modern Loft in Luxury Condo with Rooftop Pool	$91,580	$286	86%	1	1	3	$95	✅	❌	❌	Y / Y	⭐️ 5 (46)
Downtown 1 Bed Accessible Apartment	$79,701	$281	77%	1	1	1	$20	✅	❌	❌	Y / Y	⭐️ 4.7 (18)
Luxurious Loft DWTN/Brickell MIami PRIME LOCATION	$32,706	$188	45%	1	1	1	$145	✅	❌	❌	Y / Y	⭐️ 5 (123)
Miami Brickell Downtown near bayside, parking	$54,769	$172	87%	1	1	4	$0	✅	❌	❌	Y / Y	⭐️ 5 (14)
High Rise Condo w/Gym, Rooftop Pool & Bay View	$72,731	$216	92%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (206)
Studio/1 Bedroom Jr Apartment in heart of Downtown	$44,547	$122	93%	1	1	7	$150	✅	❌	❌	Y / Y	⭐️ 5 (7)
NEW Luxury Apartment in Downtown Brickell	$51,102	$165	80%	1	1	2	$130	✅	❌	❌	Y / Y	⭐️ 4.8 (24)
TOP FLOOR Penthouse in Downtown Miami	$37,402	$110	87%	1	1	1	$110	✅	✅	✅	Y / Y	⭐️ 4.8 (105)
Hermoso espacio en brickell cerca bayside y FTX	$45,385	$147	83%	1	1	4	$120	✅	❌	❌	Y / Y	⭐️ 4.7 (27)
Luxurious Loft DWTN/Brickell Miami PRIME LOCATION	$25,314	$184	35%	1	1	1	$145	✅	❌	❌	Y / Y	⭐️ 4.8 (23)
New Apartment Downtown Brickell Miami!	$75,083	$234	87%	1	1	2	$140	✅	❌	❌	Y / Y	⭐️ 4.8 (48)
New loft! Pool, Gym, Parking.	$59,786	$166	98%	1	1	5	$90	✅	❌	✅	Y / N	⭐️ 4.7 (38)
BEAUTIFUL APT, DOWNTOWN MIAMI, BRICKELL W PARKING	$38,878	$142	74%	1	1	25	$75	✅	❌	❌	Y / Y	⭐️ 4.8 (154)
Stylish Downtown Getaway: Port of Miami & Brickell	$45,808	$158	77%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (19)
Downtown Miami Apartment	$66,951	$199	87%	1	1	4	$149	✅	❌	❌	Y / Y	⭐️ 4.8 (59)
Central Location! 1-bedroom unit in downtown Miami	$18,922	$110	47%	1	1	30	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (8)
Stylish Condo In Downtown	$53,387	$177	80%	1	1	2	$100	✅	❌	✅	Y / N	⭐️ 4.8 (9)
Amazing apartment in Downtown, Brickell !	$62,163	$180	92%	1	1	10	$100	✅	❌	❌	Y / Y	⭐️ 5 (34)
AMAZING APARTMENT, DOWNTOWN,BRICKELL W PARKING !!!	$76,746	$258	81%	1	1	25	$75	✅	✅	❌	Y / Y	⭐️ 4.8 (315)
Amazing location and Views 26th floor. Rooftop!	$31,164	$131	65%	1	1	32	$150	✅	✅	✅	Y / Y	⭐️ 5 (2)
Urban Wonder \| Aquarium. Lounge	$18,886	$129	40%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (6)
Miami Highrise with Rooftop Pool	$65,012	$191	93%	1	1	2	$0	✅	✅	❌	Y / N	⭐️ 5 (3)
Modern LOFT overlooking DNTWN -Rooftop Pool & Gym	$55,311	$152	99%	1	1	15	$99	✅	✅	❌	Y / Y	⭐️ 5 (18)

Return Metrics

696.59% 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)	$30,301	$60,603	$90,905	$121,206	$151,508	$303,016	$909,050
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	$30,301	$60,603	$90,905	$121,206	$151,508	$303,016	$909,050

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

696.59%

Payback Period Days

Return on Investment

696.59%

150 SE 3rd Ave FL5 Miami, Florida, 33131

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$76,898

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $186/night at 66% occupancy.Projected nightly rate is $205/night at 66% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$48,163

Avg annual revenue

66%

Avg occupancy rate

$205

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

$50k

$85k

$120k

$30,302

Profit

Revenue

$76,898

Operating Expenses

$21,997

Operating Income

$54,902

Net Effective Rent

$24,600

Profit (Cash Flow)

$30,302

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

696.59%

Payback Period Days