BNBCalc Short Term Rental Rental Arbitrage Analysis 201 SE 2nd Ave, Miami, FL 33131, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$99,474

Profit (Cash Flow)

$32,423

Cash on Cash Return

374.4%

Annual Revenue

$99,474

AirDNA projects $419/night at 65% occupancy ($99,474).

BNB Calc projects a 65% occupancy rate, $419 rate per night.

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

Return Metrics

374.39% 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)	$32,422	$64,845	$97,267	$129,690	$162,112	$324,225	$972,676
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	$32,422	$64,845	$97,267	$129,690	$162,112	$324,225	$972,676

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

374.39%

Payback Period Days

Return on Investment

374.39%

201 SE 2nd Ave Miami, Florida, 33131

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$99,474

Annual Revenue

Projected nightly rate is $419/night at 65% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$32,423

Profit

Revenue

$99,474

Operating Expenses

$24,332

Operating Income

$75,143

Net Effective Rent

$42,720

Profit (Cash Flow)

$32,423

$8,660

Cash Investment

Renos & Furnishing

$5,000

Setup Costs

$3,660

Total

$8,660

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

374.39%

Payback Period Days