BNBCalc Short Term Rental Rental Arbitrage Analysis 230 NE 4th St, Miami, FL, 33132

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$112,758

Profit (Cash Flow)

$26,100

Cash on Cash Return

294.9%

Annual Revenue

$112,758

AirDNA projects $489/night at 56% occupancy ($100,018). Airbtics projects $404/night at 54% occupancy ($79,681). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 68% occupancy rate, $454 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,534	$85,973	$116,411	$159,432
Occupancy	38%	59%	68%	72%
Nightly Rate	$280	$388	$454	$590

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious central unit in downtown Miami	$61,077	$391	40%	3	3	1	$234	✅	✅	❌	Y / Y	⭐️ 4.9 (35)
3 BR.3BA Palace! Biscayne bay! Prime Locale! Views	$204,945	$919	60%	3	3	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (32)
Superb Unit with priceless location and amenities	$107,883	$395	71%	3	3	1	$264	✅	✅	❌	Y / Y	⭐️ 4.9 (29)
Amazing unit next to Bayside	$87,424	$409	55%	3	3	1	$199	✅	✅	❌	Y / Y	⭐️ 5 (22)
Amazing Corner unit in the heart of downtown miami	$89,288	$395	59%	3	3	1	$214	✅	✅	❌	Y / Y	⭐️ 4.8 (20)
Opulent Abode: Royal Rest for All	$95,174	$788	33%	3	3	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (71)
Near Bayfront Park! 3BR Oasis w Views, Pool Access	$74,525	$275	69%	3	3	2	$150	✅	✅	❌	Y / Y	⭐️ 4.9 (21)
Bayside Apartment with Impressive City Views	$71,881	$269	69%	3	3	2	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (19)
Front Row Bay Views from your Stylish & Modern Apt	$94,401	$417	59%	3	3	2	$150	✅	✅	❌	Y / Y	⭐️ 4.7 (17)
Incredible 3 Bedrooms Corner Unit Downtown Miami	$86,213	$309	72%	3	3	1	$199	✅	✅	❌	Y / Y	⭐️ 4.9 (28)
Lux 3 BD Condo in Biscayne Blvd #1409	$42,498	$326	34%	3	3	1	$180	✅	✅	❌	Y / Y	⭐️ 5 (11)
Wonderful 3Beds/3Baths Corner Unit Downtown Miami	$78,704	$434	47%	3	3	1	$199	✅	✅	❌	Y / Y	⭐️ 4.9 (21)
Stylish Lux 3 BD Condo in Biscayne Boulevard #2001	$38,304	$282	35%	3	3	1	$180	✅	✅	❌	Y / Y	⭐️ 4.7 (15)
Wonderful 3 Bedrooms Corner Unit Downtown Miami	$134,058	$530	65%	3	3	1	$199	✅	✅	❌	Y / Y	⭐️ 4.9 (24)
Luxury 3 BD Condo at The Biscayne Bay #2701	$42,870	$274	41%	3	3	1	$125	✅	✅	❌	Y / Y	⭐️ 5 (11)
Luxury Condo in Miami's Epicenter	$67,894	$254	69%	3	3	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (18)
Amazing Penthouse unit in the heart of Miami	$151,536	$490	82%	3	3	1	$199	✅	✅	❌	Y / Y	⭐️ 4.8 (42)
Amazing luxurious unit in the heart of Miami	$145,432	$452	85%	3	3	1	$214	✅	✅	❌	Y / Y	⭐️ 4.9 (28)
Corner 3 bed/3bath unit • Best amenities &location	$70,659	$478	38%	3	3	1	$199	✅	✅	❌	Y / N	⭐️ 4.9 (24)
Corner 3 bed/3Bath in Downtown • Bay and City View	$89,946	$440	54%	3	3	3	$199	✅	❌	❌	Y / Y	⭐️ 4.8 (32)
Amazing gem in the heart of downtown Miami bayside	$97,187	$374	71%	3	3	1	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (45)
Lux Spacious 3 BD Condo in Biscayne Blvd #2418	$37,363	$324	30%	3	3	1	$180	✅	✅	❌	Y / Y	⭐️ 4.8 (12)
Cozy Lux 3 BD Condo in The Biscayne Blvd #1518	$36,837	$305	33%	3	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (8)
Amazing unit Central location with all amenities	$89,825	$401	59%	3	3	1	$209	✅	✅	❌	Y / Y	⭐️ 4.8 (12)
Modern High Rise Unit in The Heart of Downtown	$86,515	$386	59%	3	3	1	$230	✅	✅	❌	Y / Y	⭐️ 4.9 (75)
Astonishing sunset views 3 bed 3 bath@ ALEA Miami	$62,565	$262	59%	3	3	2	$180	✅	✅	✅	Y / Y	⭐️ 4.9 (22)
Luxurious 3 Bedrooms Corner Unit Downtown Miami	$96,077	$461	55%	3	3	1	$199	✅	✅	❌	Y / Y	⭐️ 4.5 (26)
Lux 3 BD Condo Near Bayfront Park #1618	$71,348	$556	34%	3	3	1	$180	✅	✅	❌	Y / Y	⭐️ 4.9 (11)
High Rise in The Heart of Miami	$49,410	$225	60%	3	3	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (30)
Lux 3 BD Condo in Downtown Miami #4418	$37,829	$287	34%	3	3	1	$125	✅	✅	❌	Y / Y	⭐️ 5 (9)
Modern Lux Condo in The Biscayne Bay #2301	$58,035	$322	47%	3	3	1	$125	✅	✅	❌	Y / Y	⭐️ 5 (12)
Luxury Condo with Amazing view Near to Bayside	$61,060	$252	62%	3	3	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (18)
Apartment Breathtaking Views Near Bayfront Park	$62,340	$248	64%	3	3	2	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (11)
Lux 3 BD Condo with Private Beach Access #1617	$48,106	$337	38%	3	3	1	$180	✅	✅	❌	Y / Y	⭐️ 5 (7)
2716 Downtown \|Pool \| Gym \| Co-working \|	$59,231	$238	68%	3	2	1	$0	✅	❌	❌	Y / N	⭐️ 0 (3)
Downtown Miami 3 Bedroom Luxe Retreat #2718	$37,307	$255	38%	3	3	2	$125	✅	✅	❌	Y / Y	⭐️ 4.8 (7)
Exceptional private unit Downtown Miami	$190,886	$618	82%	3	3	1	$199	✅	✅	❌	Y / Y	⭐️ 4.9 (31)
Magnificent 3 Bedrooms Corner Unit Downtown Miami	$131,597	$436	80%	3	3	1	$199	✅	✅	❌	Y / Y	⭐️ 4.9 (32)

Return Metrics

294.91% 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)	$26,099	$52,199	$78,298	$104,398	$130,497	$260,995	$782,987
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	$26,099	$52,199	$78,298	$104,398	$130,497	$260,995	$782,987

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

294.91%

Payback Period Days

123

Return on Investment

294.91%

230 NE 4th St Miami, Florida, 33132

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$112,758

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $489/night at 56% occupancy.Projected nightly rate is $404/night at 54% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$82,067

Avg annual revenue

54%

Avg occupancy rate

$404

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

$35k

$90k

$145k

$205k

$26,100

Profit

Revenue

$112,758

Operating Expenses

$26,659

Operating Income

$86,100

Net Effective Rent

$60,000

Profit (Cash Flow)

$26,100

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

294.91%

Payback Period Days

123