BNBCalc Short Term Rental Rental Arbitrage Analysis 234 NE 3rd St apt 2204, Miami, FL 33132, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$43,669

Profit (Cash Flow)

-$3,408

Cash on Cash Return

-49.8%

Annual Revenue

$43,669

AirDNA projects $196/night at 61% occupancy ($43,668).

BNB Calc projects a 61% occupancy rate, $196 rate per night.

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

Return Metrics

-49.75% 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)	-$3,408	-$6,816	-$10,225	-$13,633	-$17,041	-$34,083	-$102,250
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	-$3,408	-$6,816	-$10,225	-$13,633	-$17,041	-$34,083	-$102,250

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-49.75%

Payback Period Days

Return on Investment

-49.75%

234 NE 3rd St Miami, Florida, 33132-2215

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$43,669

Annual Revenue

Projected nightly rate is $196/night at 61% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,408

Profit

Revenue

$43,669

Operating Expenses

$17,077

Operating Income

$26,592

Net Effective Rent

$30,000

Profit (Cash Flow)

-$3,408

$6,850

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,600

Total

$6,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-49.75%

Payback Period Days