BNBCalc Short Term Rental Rental Arbitrage Analysis 475 Brickell Ave, Miami, FL 33131, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$84,170

Profit (Cash Flow)

$4,828

Cash on Cash Return

42.5%

Annual Revenue

$84,170

AirDNA projects $419/night at 77% occupancy ($117,838).

BNB Calc projects a 55% occupancy rate, $419 rate per night.

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

Return Metrics

42.54% 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)	$4,828	$9,656	$14,484	$19,313	$24,141	$48,283	$144,849
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	$4,828	$9,656	$14,484	$19,313	$24,141	$48,283	$144,849

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

42.54%

Payback Period Days

858

Return on Investment

42.54%

475 Brickell Ave Miami, Florida, 33131

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$84,170

Annual Revenue

Projected nightly rate is $419/night at 77% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,828

Profit

Revenue

$84,170

Operating Expenses

$22,342

Operating Income

$61,828

Net Effective Rent

$57,000

Profit (Cash Flow)

$4,828

$11,350

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$4,850

Total

$11,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

42.54%

Payback Period Days

858