BNBCalc.com Rental Arbitrage Analysis Report of 3401 SW 104th Ct, Miami, FL 33165, USA

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Return Metrics

328.65% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

328.65%

Payback Period Days

111

Return on Investment

328.65%

Annual Revenue

$106,549

AirDNA projects $429/night at 68% occupancy ($106,548).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,154

Annual Expenses

$25,851

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,448

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$888

Management & Platform Fees

$266

Platform Fee (i.e. Airbnb)

$266

Property Manager Fee

$0

property-location

3401 SW 104th Ct Miami, Florida, 33165-3715

4 bed • 2 bath • 12 guests • $3,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$106,549

Profit (Cash Flow)

$44,698

Payback in 111 days

Cash on Cash Return

328.7%

Annual Revenue

$106,549

AirDNA projects $429/night at 68% occupancy ($106,548).

Occupancy Rate

Avg Daily Rate

Return Metrics

328.65% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

328.65%

Payback Period Days

111