BNBCalc Short Term Rental Rental Arbitrage Analysis 230 Northeast 4th Street, Miami, FL

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$77,315

Profit (Cash Flow)

$9,064

Cash on Cash Return

137.3%

Annual Revenue

$77,315

AirDNA projects $340/night at 53% occupancy ($65,816). Airbtics projects $274/night at 63% occupancy ($63,048). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 72% occupancy rate, $294 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,951	$64,085	$79,941	$125,529
Occupancy	48%	67%	72%	87%
Nightly Rate	$214	$254	$294	$384

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Prime Downtown Miami Condo with Pool, Gym	$54,275	$213	68%	2	1	1	$140	✅	✅	❌	Y / Y	⭐️ 4.6 (41)
Charming Condo in best location of Miami - #1806	$37,297	$198	49%	2	1	1	$149	✅	❌	❌	Y / Y	⭐️ 4.8 (76)
Sky-High oasis : heated Pool & Gym, Miami Skyline	$56,701	$184	79%	2	1	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (52)
Bayfront Condo Stunning Views 2/2	$57,396	$215	72%	2	3	3	$75	✅	✅	✅	Y / Y	⭐️ 5 (26)
Lux 2 DB with Biscayne Bay View #3717	$43,997	$280	40%	2	3	1	$180	✅	✅	❌	Y / Y	⭐️ 5 (11)
Downtown Miami! 3BR Retreat w Views & Pool Access	$64,199	$250	66%	2	3	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (7)
ionica \|Super Penthouse Downtown POOL	$61,979	$227	72%	2	2	1	$120	✅	❌	❌	Y / Y	⭐️ 4.7 (12)
Amazing 2 Bedroom Unit in Miami	$51,168	$148	91%	2	2	1	$125	✅	✅	✅	Y / N	⭐️ 4.8 (71)
Biscayne Bay Fortress, High Rise Water Views, Lux!	$111,395	$579	52%	2	2	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (11)
Special OFFER - 2BR- near Kaseya Center	$49,532	$170	69%	2	2	1	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (64)
Beautiful 2 bedroom 2 bathroom centrally located	$50,099	$236	53%	2	2	1	$160	❌	✅	❌	Y / Y	⭐️ 4.8 (32)
Stunning 2Bed Waterview Downtown	$125,076	$448	75%	2	2	1	$150	✅	✅	❌	Y / Y	⭐️ 5 (86)
Miami World Center: Tulum Oasis- Luxury Ambiance.	$52,186	$295	45%	2	2	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (21)
Lux 2BD Corner Unit Downtown MIA	$62,139	$228	72%	2	2	2	$120	✅	✅	❌	Y / Y	⭐️ 5 (28)
ionica \|Gorgeous flat bayside FREE parking	$71,528	$294	64%	2	2	1	$110	✅	❌	❌	Y / Y	⭐️ 4.7 (31)
Picasso Penthouse Downtown Miami	$110,873	$382	77%	2	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (55)
Lord & Patrick Condo at Bayfront Park-Free Parking	$59,796	$237	68%	2	2	4	$200	✅	❌	✅	Y / Y	⭐️ 4.7 (74)
Suite Dreams: Luxe Comfort	$80,329	$372	59%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (153)
Luxe Penthouse in Downtown Miami	$61,850	$231	71%	2	2	4	$151	✅	❌	✅	Y / Y	⭐️ 5 (50)
Lux 2 BD Condo with Private Beach Access #2017	$40,033	$291	35%	2	3	1	$180	✅	✅	❌	Y / Y	⭐️ 4.9 (12)
ionica \| beautiful 2bedroom Across Bayfront park	$53,692	$213	65%	2	2	1	$110	✅	❌	❌	Y / Y	⭐️ 4.9 (39)
Lux Penthouse Loft I Free Parking I Bay Views	$72,441	$267	71%	2	2	3	$200	✅	❌	✅	Y / Y	⭐️ 4.9 (30)
Amazing 2 BR 30th Floor Downtown+ Free Parking	$68,947	$193	95%	2	2	2	$130	✅	✅	❌	Y / Y	⭐️ 5 (134)
Luxury 2BR Corner Apt Downtown MIA	$51,930	$352	39%	2	2	1	$119	✅	✅	❌	Y / N	⭐️ 4.8 (11)
Downtown Stay \|On-site restaurant\|Gym\|Pool\|CoWork	$82,699	$263	84%	2	2	1	$140	✅	✅	❌	Y / Y	⭐️ 4.7 (25)
Amazing apartment located in beautiful Miami	$89,382	$384	63%	2	3	3	$210	✅	✅	❌	Y / Y	⭐️ 5 (21)
Lux 2 BD Condo in Biscayne Boulevard #3017	$36,556	$268	35%	2	3	1	$159	✅	✅	❌	Y / Y	⭐️ 5 (13)
ionica \| penthouse in downtown w/pool and parking	$67,518	$236	75%	2	2	1	$120	✅	❌	❌	Y / Y	⭐️ 4.7 (126)
2-Bedroom Apartment minutes from Bayside Miami	$36,746	$210	45%	2	2	2	$225	✅	✅	✅	Y / N	⭐️ 4.8 (22)
<Apt in the heart of Downtown Miami /free parking	$56,032	$209	69%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (47)
High-Rise Luxe 2BD Condo in Downtown Miami - #4117	$79,011	$463	45%	2	3	2	$159	✅	✅	❌	Y / Y	⭐️ 4.8 (7)
Luxurious Condo 2BR in the Heart of Downtown Miami	$61,264	$227	68%	2	3	2	$165	✅	❌	❌	Y / Y	⭐️ 5 (6)
Heart of Downtown Miami - New 2BR with Pool & Gym	$81,132	$243	87%	2	1	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (51)
Lux 2 BD Condo facing Bayfront Park #2817	$38,097	$263	36%	2	3	1	$180	✅	✅	❌	Y / Y	⭐️ 5 (10)
Luxury 2 BDR 2 Bath• Bay Front• Unique Ocean Views	$83,778	$384	58%	2	2	2	$100	✅	❌	✅	Y / Y	⭐️ 4.9 (71)
Lux 2 BD Condo with Breathtaking Views #4511	$48,793	$259	49%	2	2	1	$159	✅	✅	❌	Y / Y	⭐️ 5 (16)
2 BD Lux Condo in Downtown #3711	$45,049	$266	43%	2	2	1	$159	✅	✅	❌	Y / Y	⭐️ 5 (15)
EXCLUSIVE condo. Amazing view - Gym and Pool	$63,030	$189	89%	2	1	5	$200	✅	✅	❌	Y / Y	⭐️ 5 (4)
2/2 Central Luxury, Beautiful views W/Pool+Gym	$114,863	$336	93%	2	2	2	$120	✅	✅	❌	Y / Y	⭐️ 5 (6)
Lux 2BD Condo with Bay Views #3611	$40,701	$273	39%	2	2	1	$125	✅	✅	❌	Y / Y	⭐️ 4.9 (11)

Return Metrics

137.33% 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)	$9,063	$18,127	$27,191	$36,255	$45,319	$90,639	$271,917
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	$9,063	$18,127	$27,191	$36,255	$45,319	$90,639	$271,917

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

137.33%

Payback Period Days

265

Return on Investment

137.33%

230 NE 4th St Miami, Florida, 33132

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$77,315

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $340/night at 53% occupancy.Projected nightly rate is $274/night at 63% occupancy.

Occupancy Rate

Top 31% 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.

$64,337

Avg annual revenue

63%

Avg occupancy rate

$274

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

$65k

$95k

$125k

$9,064

Profit

Revenue

$77,315

Operating Expenses

$22,051

Operating Income

$55,264

Net Effective Rent

$46,200

Profit (Cash Flow)

$9,064

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

137.33%

Payback Period Days

265