BNBCalc Short Term Rental Rental Arbitrage Analysis 201 Se 2nd Ave

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$99,997

Profit (Cash Flow)

$33,177

Cash on Cash Return

502.7%

Annual Revenue

$99,997

AirDNA projects $351/night at 78% occupancy ($99,996). Airbtics projects $216/night at 82% occupancy ($64,692). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 78% occupancy rate, $351 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$53,892	$65,514	$84,841	$99,385
Occupancy	78%	85%	90%	94%
Nightly Rate	$182	$201	$247	$278

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury 2/1 Oceanview w/FREE GYM POOL SPA PARKING	$64,183	$185	92%	2	1	2	$135	✅	✅	❌	Y / Y	⭐️ 4.8 (218)
★FANTASTIC 2BR/1BA \| ICON BRICKELL ❤️	$65,726	$193	88%	2	1	2	$155	✅	✅	❌	Y / Y	⭐️ 4.8 (83)
Rare Ocean View-W Hotel Brickell	$68,813	$340	53%	2	1	3	$130	✅	✅	❌	Y / Y	⭐️ 4.8 (88)
CHIC Ocean View 2BR/1BA \| ICON Brickell	$58,167	$164	92%	2	1	2	$155	✅	✅	❌	Y / Y	⭐️ 4.8 (71)
★ WONDERFUL 2BR/1BA \| ICON BRICKELL ❤️	$47,898	$144	85%	2	1	2	$155	✅	✅	❌	Y / Y	⭐️ 4.8 (217)
Luxury 2BR Condo, Spectacular Views, Icon, W Miami	$59,946	$231	67%	2	1	1	$150	✅	✅	❌	Y / Y	⭐️ 5 (133)
Roami at The Ralston \| 15 min to Beach \| 2 Bed Apt	$29,872	$116	64%	2	1	1	$150	❌	❌	❌	N / Y	⭐️ 4 (6)
Icon 49 flr Ocean 2B/ Free Pool Spa Hot Tub	$52,110	$158	87%	2	1	1	$75	✅	✅	✅	Y / Y	⭐️ 4.8 (89)
ICON 2B\|1B Ocean View - W Hotel Amenities	$63,239	$177	94%	2	1	1	$75	✅	✅	✅	Y / Y	⭐️ 4.9 (170)
NEW 45th, Front Bay Views, Free Pool, Gym. Icon	$80,003	$229	91%	2	1	1	$142	✅	✅	✅	Y / Y	⭐️ 4.9 (84)
Lux 2BR • Water View • Pool • Spa • FREE Parking	$99,311	$274	96%	2	1	3	$159	✅	✅	❌	Y / Y	⭐️ 5 (180)
Newly Renovated Brickell 2 Bed/1 Bath Haven	$57,354	$200	75%	2	1	2	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (63)
The Icon Residences 2 bedroom \| Beach Passes Avail	$66,081	$196	87%	2	1	3	$180	✅	✅	❌	Y / Y	⭐️ 4.9 (35)
Icon Ocean 2B/1B Free Pool Spa	$84,193	$264	85%	2	1	1	$75	✅	✅	✅	Y / Y	⭐️ 4.8 (84)
PRIME Ocean View 2BR/1BA \| ICON Brickell	$55,327	$151	94%	2	1	2	$155	✅	✅	❌	Y / Y	⭐️ 4.9 (62)
Cozy City View 2BR/1BA \| Icon Brickell	$63,436	$196	83%	2	1	2	$155	✅	✅	❌	Y / Y	⭐️ 4.8 (96)
Icon Brickell - Corner Water Views!	$129,571	$388	90%	2	1	4	$200	✅	❌	❌	Y / Y	⭐️ 5 (66)
Unobstructed Front Bay View, Balcony, Pool, SPA	$89,610	$255	92%	2	1	1	$142	✅	✅	✅	Y / Y	⭐️ 4.7 (78)
★ PANORAMIC 2BR/1BA \| ICON BRICKELL ❤️	$50,653	$155	83%	2	1	2	$155	✅	✅	❌	Y / Y	⭐️ 4.8 (131)
Charming Condo in best location of Miami - #1806	$38,734	$192	53%	2	1	1	$149	✅	❌	❌	Y / Y	⭐️ 4.8 (76)
Splendid Ocean View 2BR/1BA \| Icon Brickell	$71,722	$217	86%	2	1	2	$155	✅	✅	❌	Y / Y	⭐️ 4.8 (50)
Prime Downtown Miami Condo with Pool, Gym	$51,894	$214	65%	2	1	1	$140	✅	✅	❌	Y / Y	⭐️ 4.6 (41)
Sky-High oasis : heated Pool & Gym, Miami Skyline	$54,007	$184	75%	2	1	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (52)
HIGHEST FLOOR 2 BDR • ICON BRICKELL • OCEAN VIEW	$51,861	$199	69%	2	1	2	$109	✅	✅	❌	Y / Y	⭐️ 4.8 (84)
★FABULOUS 2BR/1BA \| ICON BRICKELL ❤️	$84,550	$247	89%	2	1	2	$155	✅	✅	❌	Y / Y	⭐️ 4.8 (88)
Icon 3bed Free pool spa	$45,728	$126	92%	2	1	1	$89	✅	✅	✅	Y / N	⭐️ 4.8 (61)
High Floor Ocean View 2BR/1BA \| Icon Brickell	$71,930	$197	97%	2	1	2	$155	✅	✅	❌	Y / Y	⭐️ 5 (34)
brickell with pool, near Bayside and kaseya center	$62,821	$210	80%	2	1	4	$140	✅	❌	❌	Y / Y	⭐️ 4.8 (107)
W Hotel East Water View	$66,911	$248	70%	2	1	1	$190	✅	✅	❌	Y / Y	⭐️ 4.5 (22)
Stunning Ocean Views from the Clouds - 42nd floor!	$67,647	$223	82%	2	1	2	$120	✅	✅	❌	Y / Y	⭐️ 5 (41)
Luxury ocean front zen-like 2 bed @icon W Brickell	$69,553	$446	42%	2	1	14	$111	✅	✅	✅	Y / Y	⭐️ 5 (8)
Luxury Downtown Miami Amazing Skyline Cityview	$34,087	$90	88%	2	2	1	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (83)
Amazing 2/2 in Downtown Miami	$71,086	$215	85%	2	2	1	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (71)
Amazing view apartment in Downtown Miami	$75,175	$220	90%	2	2	3	$180	✅	❌	✅	Y / Y	⭐️ 5 (59)
Oceanfront View. City Centre, Design. FREE Wi-Fi	$88,928	$276	85%	2	2	1	$191	✅	✅	✅	Y / Y	⭐️ 4.8 (118)
Elegance 2BR Condo Ocean Views @Icon Brickell	$66,022	$192	89%	2	2	2	$120	✅	❌	❌	Y / Y	⭐️ 4.7 (50)
The ICON (W) Luxurious 2 Bed with Water Views	$65,660	$203	85%	2	2	1	$125	✅	✅	✅	Y / Y	⭐️ 4.8 (220)
Luxury 5 stars ICON Brickell @46TH 2B/2B, Pool/Gym	$94,561	$303	82%	2	2	1	$145	✅	✅	❌	Y / Y	⭐️ 4.9 (525)
Deluxe 5 Stars ICON Brickell @37TH 2B/2B / Pool	$88,497	$270	85%	2	2	1	$150	✅	✅	❌	Y / Y	⭐️ 5 (503)
Penthouse 2BR/2BA Corner Unit \| Icon Brickell	$65,808	$175	96%	2	2	2	$180	✅	✅	❌	Y / Y	⭐️ 5 (81)

Return Metrics

502.68% 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)	$33,176	$66,353	$99,530	$132,707	$165,884	$331,769	$995,308
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	$33,176	$66,353	$99,530	$132,707	$165,884	$331,769	$995,308

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

502.68%

Payback Period Days

Return on Investment

502.68%

201 SE 2nd Ave Miami, Florida, 33131

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,873

Zestimate

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$99,997

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $351/night at 78% occupancy.Projected nightly rate is $216/night at 82% occupancy.

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 6% of comparables

Seasonality

40 Airbnb Comparables

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

$66,816

Avg annual revenue

82%

Avg occupancy rate

$216

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

$30k

$60k

$95k

$130k

$33,177

Profit

Revenue

$99,997

Operating Expenses

$25,000

Operating Income

$74,997

Net Effective Rent

$41,820

Profit (Cash Flow)

$33,177

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

502.68%

Payback Period Days