BNBCalc Short Term Rental Rental Arbitrage Analysis 20616 Northeast 9th Court, Miami, Florida 33179, United States

4 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$100,581

Profit (Cash Flow)

$25,705

Cash on Cash Return

173.7%

Annual Revenue

$100,581

AirDNA projects $562/night at 49% occupancy ($100,580).

BNB Calc projects a 49% occupancy rate, $562 rate per night.

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

Return Metrics

173.68% 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)	$25,705	$51,410	$77,116	$102,821	$128,526	$257,053	$771,161
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	$25,705	$51,410	$77,116	$102,821	$128,526	$257,053	$771,161

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

173.68%

Payback Period Days

210

Return on Investment

173.68%

20616 NE 9th Ct Miami, Florida, 33179

4 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$100,581

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$25,705

Profit

Revenue

$100,581

Operating Expenses

$24,476

Operating Income

$76,105

Net Effective Rent

$50,400

Profit (Cash Flow)

$25,705

$14,800

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$4,300

Total

$14,800

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

173.68%

Payback Period Days

210

Property Overview

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

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -