BNBCalc Short Term Rental Rental Arbitrage Analysis 227 NE 2nd St 2803, Miami, FL, 33132

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$50,404

Profit (Cash Flow)

-$3,909

Cash on Cash Return

-89.9%

Annual Revenue

$50,404

AirDNA projects $230/night at 60% occupancy ($50,403). Airbtics projects $161/night at 71% occupancy ($41,751). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 60% occupancy rate, $230 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,712	$44,659	$61,565	$78,702
Occupancy	59%	72%	83%	91%
Nightly Rate	$119	$159	$192	$225

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Breathtaking Downtown Miami Apt: Amazing Views	$43,597	$134	84%	1	2	2	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (27)
YOTEL PAD - Brand-new modern 1Br/1bth with pool	$56,624	$288	51%	1	0	1	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (73)
Apartment at Downtown Miami	$36,161	$117	78%	1	1	1	$115	✅	❌	✅	Y / Y	⭐️ 4.8 (78)
Sparkling CleanFree ParkingWalk to the Arena	$44,457	$122	95%	1	1	2	$127	✅	✅	❌	Y / Y	⭐️ 5 (99)
Ocean View Downtown 1 Bedroom Condo Pool/Fitness	$38,318	$187	52%	1	1	2	$85	✅	✅	❌	Y / Y	⭐️ 4.8 (86)
Free Parking - Beautiful Studio - Amazing View!	$41,277	$117	92%	1	1	1	$99	✅	✅	✅	Y / Y	⭐️ 4.8 (101)
Cool DT Miami condo with pool, gym& Co-work Lounge	$38,867	$183	53%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 4.8 (47)
Luxury Condo in Hotel, amenities Downtown/Brickell	$45,333	$171	67%	1	1	1	$100	✅	✅	❌	Y / Y	⭐️ 4.8 (78)
Yotel Down Town Miami - Brickell	$33,618	$100	83%	1	1	1	$90	✅	✅	❌	Y / Y	⭐️ 4.5 (12)
Modern Muse - Luxury Hotel Meets Miami Apartment	$44,277	$187	63%	1	1	3	$105	✅	✅	❌	Y / Y	⭐️ 4.7 (19)
Pool, Views 1BR Downtown Condo near Bayfront Park	$59,399	$180	84%	1	1	1	$145	✅	✅	❌	Y / Y	⭐️ 5 (45)
Studio w Pool Pass, View near City Center	$59,031	$202	76%	1	1	1	$135	✅	✅	❌	Y / Y	⭐️ 4.8 (29)
BEAUTIFUL APARTMENT IN DOWNTOWN MIAMI	$42,036	$117	92%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 4.8 (119)
Boutique Condo in DT Miami Perfect for Couples/Fam	$32,601	$148	59%	1	1	2	$80	✅	❌	❌	Y / Y	⭐️ 4.9 (33)
Free Parking - Beautiful Studio - Amazing View!	$36,327	$106	87%	1	1	1	$99	✅	✅	✅	Y / Y	⭐️ 4.8 (97)
10% OFF Miami Getaway! 1BR Oasis w Cityscape Views	$53,178	$205	67%	1	1	1	$145	✅	✅	❌	Y / Y	⭐️ 4.8 (19)
29th Floor Studio Unit in the Heart of Brickell	$60,731	$240	68%	1	1	1	$100	✅	✅	✅	Y / Y	⭐️ 4.8 (59)
Sexy Miami Downtown Near Cruise Port & Free Ride	$39,363	$158	62%	1	1	1	$130	✅	✅	✅	Y / Y	⭐️ 5 (58)
Amazing Apartment in the Financial District #2502	$38,305	$169	58%	1	1	2	$135	✅	❌	❌	Y / Y	⭐️ 4.9 (48)
Gorgeous Studio in Downtown Miami - #1911	$32,016	$139	59%	1	1	1	$125	✅	❌	❌	Y / Y	⭐️ 5 (50)
Downtown Oasis 1BR Condo w Views, Pool, GYM Access	$52,756	$194	70%	1	1	1	$145	✅	✅	❌	Y / Y	⭐️ 4.8 (32)
Ocean Views! Studio w Pool Access & Balcony	$50,674	$160	81%	1	1	1	$135	✅	✅	❌	Y / Y	⭐️ 4.8 (41)
Luxury Condo in Hotel, amenities Downtown/Brickell	$57,097	$192	76%	1	1	1	$90	✅	✅	❌	Y / Y	⭐️ 4.9 (160)
FANTASTIC APARTMENT IN DOWNTOWN MIAMI	$35,713	$109	82%	1	1	2	$120	✅	✅	❌	Y / Y	⭐️ 4.8 (112)
Luxury Condo in Hotel, amenities Downtown/Brickell	$36,639	$122	75%	1	1	1	$90	✅	✅	❌	Y / Y	⭐️ 4.9 (175)
19th Floor Studio Unit in the Heart of Brickell	$57,552	$241	64%	1	1	1	$100	✅	✅	✅	Y / Y	⭐️ 5 (92)
FREE Parking Amazing Studio in Downtown Miami	$43,063	$116	97%	1	1	1	$99	✅	✅	❌	Y / Y	⭐️ 4.9 (110)
Luxurious Apartment with views of Biscayne Bay!	$34,008	$94	91%	1	1	1	$90	✅	✅	❌	Y / Y	⭐️ 5 (168)
BEAUTIFUL APT @ DOWNTOWN MIAMI	$38,512	$237	38%	1	1	3	$150	✅	❌	❌	N / Y	⭐️ 4.6 (5)
A Diamond in Downtown Miami -Free Parking-	$36,478	$154	62%	1	1	1	$95	✅	✅	❌	Y / Y	⭐️ 4.9 (76)
Modern 1 Bed Condo across from Bayside in Downtown	$35,154	$119	74%	1	1	1	$100	✅	✅	✅	Y / Y	⭐️ 4.9 (71)
ionica \|Gorgeous Flat Downtown Miami	$43,823	$224	50%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (33)
FREE ParkingSparkling Clean4 Blocks to Arena	$43,011	$130	83%	1	1	3	$140	✅	✅	❌	Y / Y	⭐️ 4.9 (72)
Ionica \| Luxury retreat 1 BR pool parking free	$44,822	$202	58%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 4.8 (27)
Pool & GYM Access! Modern Miami Studio w Sea Views	$54,312	$171	80%	1	1	1	$135	✅	✅	❌	Y / Y	⭐️ 4.8 (37)
Downtown Loft Apt with free parking near Brickell	$59,622	$181	90%	1	1	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (81)
Roami at The Ralston \| Downtown Miami \| 1 Bed Apt	$19,612	$103	44%	1	1	1	$100	❌	❌	❌	N / Y	⭐️ 4.7 (25)
Sparkling CLEAN * FREE Parking * WALK to Arena	$40,654	$120	89%	1	1	3	$140	✅	✅	❌	Y / Y	⭐️ 5 (74)
Luxury apartment in downtown Miami 17 Fl 2b pool	$33,479	$131	58%	1	1	1	$250	✅	✅	✅	Y / Y	⭐️ 4.8 (91)
Oceanview Suite \| Prime DT Location \| Pool Onsite!	$48,863	$192	66%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 4.7 (24)

Return Metrics

-89.85% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,908	-$7,817	-$11,726	-$15,635	-$19,544	-$39,088	-$117,264
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	-$3,908	-$7,817	-$11,726	-$15,635	-$19,544	-$39,088	-$117,264

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-89.85%

Payback Period Days

Return on Investment

-89.85%

227 NE 2nd St Miami, Florida, 33132

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,873

Zestimate

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$50,404

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $230/night at 60% occupancy.Projected nightly rate is $161/night at 71% occupancy.

Occupancy Rate

Top 76% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

40 Airbnb Comparables

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

$43,534

Avg annual revenue

71%

Avg occupancy rate

$161

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

$20k

$35k

$45k

$60k

-$3,909

Profit

Revenue

$50,404

Operating Expenses

$18,552

Operating Income

$31,851

Net Effective Rent

$35,760

Profit (Cash Flow)

-$3,909

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-89.85%

Payback Period Days