BNBCalc Short Term Rental Rental Arbitrage Analysis 17901 SW 152nd Ave Miami FL 33187

6 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$133,460

Profit (Cash Flow)

$42,910

Cash on Cash Return

168.3%

Annual Revenue

$133,460

AirDNA projects $561/night at 63% occupancy ($129,088).

BNB Calc projects a 63% occupancy rate, $580 rate per night.

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

Return Metrics

168.27% 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)	$42,910	$85,820	$128,731	$171,641	$214,551	$429,103	$1,287,310
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	$42,910	$85,820	$128,731	$171,641	$214,551	$429,103	$1,287,310

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

168.27%

Payback Period Days

217

Return on Investment

168.27%

17901 Sw 152nd Ave Miami, FL, 33187

6 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$4,563

Zestimate

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$133,460

Annual Revenue

Projected nightly rate is $561/night at 63% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$42,910

Profit

Revenue

$133,460

Operating Expenses

$28,750

Operating Income

$104,710

Net Effective Rent

$61,800

Profit (Cash Flow)

$42,910

$25,500

Cash Investment

Renos & Furnishing

$20,250

Setup Costs

$5,250

Total

$25,500

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

168.27%

Payback Period Days

217

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

5,982 sqft

Year built:

2018

Size:

3,486 sqft

Type:

SFR

Parking:

Heating:

NONE

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 2

Lot size: 5,982 sqft

Building area: 3,486 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: 0100:SINGLE FAM,GENERAL

Land Use: Residential

Parcel Number: 30-5933-036-0020

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $378,304

County Est. Land Value: $149,550

Assessed Land Value: -

County Est. Structure Value: $453,832

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
10/19/18	$469,900	95%	Hiubert I Zamora, Xiomara B Zamora
10/15/17	$0	0%	Royal Homes At Yarlene Llc

Ownership

Name: Hiubert I Zamora

Owner Occupied: Yes

Owner Mailing Address: 14048 Sw 160th Ter, Miami, Fl 33177

Years Owned: 55

Home Equity: $284,000

Mortgage Balance Remaining: $447,000

Financed amount: 0%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No