BNBCalc.com Rental Arbitrage Analysis Report of 168 SE 1st St #11, Miami, FL, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Return Metrics

455.62% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

455.62%

Payback Period Days

80

Return on Investment

455.62%

Annual Revenue

$91,640

AirDNA projects $386/night at 65% occupancy ($91,639).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,993

Annual Expenses

$23,913

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,324

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$764

Management & Platform Fees

$229

Platform Fee (i.e. Airbnb)

$229

Property Manager Fee

$0

property-location

168 SE 1st St Miami, Florida, 33131-1403

2 bed • 2 bath • 4 guests • $3,100

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$91,640

Profit (Cash Flow)

$30,527

Payback in 80 days

Cash on Cash Return

455.6%

Annual Revenue

$91,640

AirDNA projects $386/night at 65% occupancy ($91,639).

Occupancy Rate

Avg Daily Rate

Return Metrics

455.62% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

455.62%

Payback Period Days

80