BNBCalc Short Term Rental Rental Arbitrage Analysis 4764 Nw 11th Ave

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$66,314

Profit (Cash Flow)

$2,493

Cash on Cash Return

29.0%

Annual Revenue

$66,314

AirDNA projects $267/night at 64% occupancy ($62,412). Airbtics projects $265/night at 68% occupancy ($65,816). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, $267 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,771	$66,452	$94,098	$142,858
Occupancy	61%	73%	80%	86%
Nightly Rate	$183	$242	$313	$443

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Nassau House - Classic Bungalow in Miami	$57,397	$175	89%	3	1	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (96)
Entire 3 bedrooms house near Wynwood!	$47,489	$196	63%	3	1	2	$230	❌	❌	✅	Y / Y	⭐️ 4.7 (11)
Secret Garden Design District House	$31,673	$117	66%	3	1	4	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (132)
Emperors' Palace	$55,913	$169	88%	3	3	1	$170	✅	❌	✅	Y / Y	⭐️ 4.8 (60)
Sierra Sky Pool House	$156,633	$458	92%	3	3	2	$170	✅	❌	✅	Y / Y	⭐️ 5 (65)
Aqua Tropics Villa w POOL!	$56,331	$176	84%	3	3	1	$170	✅	❌	✅	Y / Y	⭐️ 4.8 (61)
1 Block To Design District /Wynwood / Free Parking	$56,847	$177	82%	3	3	2	$180	❌	❌	✅	Y / Y	⭐️ 4.9 (146)
Carter House - A Rustic Pool House	$56,171	$176	84%	3	3	1	$170	✅	❌	✅	Y / Y	⭐️ 4.8 (56)
Central Miami (Allapattah) 3/1 home w free parking	$32,761	$113	73%	3	1	4	$165	❌	❌	❌	N / Y	⭐️ 4.5 (68)
King Bed \| 15 Min to South Beach \| High speed Wifi	$61,276	$195	80%	3	1	1	$149	❌	❌	✅	Y / Y	⭐️ 4.8 (76)
3 Bedrooms Miami Home with Pool and Summer Kitchen	$89,840	$326	73%	3	2	4	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (61)
Modern Miami Home w/ Pool 1 Mi to Design District!	$134,704	$464	76%	3	3	2	$227	✅	❌	❌	Y / Y	⭐️ 4.8 (10)
Luxurious & Spacious Villa ~ Backyard ~ Fun Games	$43,070	$215	50%	3	2	1	$180	❌	✅	✅	Y / Y	⭐️ 4.9 (81)
Cozy Miami gated 3 bedroom home near everything	$44,786	$176	68%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (52)
Stylish Miami Home: 2 Mi to Intracoastal Waterway!	$85,435	$287	75%	3	2	2	$258	❌	❌	❌	N / Y	⭐️ 4.9 (13)
BuenaVista Design District	$67,869	$238	75%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Luxe Home/Jacuzzi/Golf	$93,111	$480	53%	3	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.9 (22)
Spectacular Hot Miami Home Minutes From Hotspots	$89,876	$439	55%	3	2	2	$200	❌	❌	❌	Y / N	⭐️ 4.8 (31)
3/2 Miami Home near Wynwood \| Design Dist. \| SoBe	$62,410	$232	72%	3	2	3	$120	❌	❌	❌	N / Y	⭐️ 4.9 (40)
Charming 3 bedroom centrally located	$66,196	$284	62%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.9 (16)
Stylish 3/2 centrally located!	$78,492	$278	76%	3	2	2	$160	❌	✅	❌	Y / Y	⭐️ 4.8 (30)
Miami Charm: Close to Wynwood	$68,132	$309	58%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (31)
Welcome to Miami's Casa Bella!	$88,488	$263	91%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (44)
Miami Luxe High End ⭐️ Close to South Beach/Wynwood/MIA Airport/Design District/3 Free gated parkin	$72,709	$247	80%	3	2	2	$225	❌	❌	✅	Y / Y	⭐️ 4.8 (74)
Wynwood Escape	$69,908	$289	60%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Miami home near Wynwood Art District	$65,767	$223	79%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (65)
Family Retreat/Top Location/12 Guests/Hot Tub	$84,387	$350	65%	3	3	2	$250	❌	✅	❌	Y / Y	⭐️ 0 (0)
Lux \| Art Deco \| King \| Central	$59,316	$185	82%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (77)
Beautiful Miami Home w Pool Central Location 10ppl	$88,240	$350	67%	3	2	1	$300	✅	❌	❌	Y / Y	⭐️ 5 (22)
Luxury Town Home Near Beaches	$117,596	$459	70%	3	3	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (2)
Luxe 3bed&bath-Wynwood dsgn dist	$25,455	$66	86%	3	3	1	$199	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Newly rem & modern -sleeps 8 MIA	$30,438	$231	36%	3	1	2	$0	❌	❌	✅	N / N	⭐️ 2.4 (3)
Green Villa 1 - Gorgeous Home -MIA Design District	$108,384	$442	66%	3	2	3	$210	❌	❌	✅	Y / Y	⭐️ 4.5 (34)
Vintage Charm Haven 3B/2.5B w/Pool near MIA beach!	$63,684	$300	58%	3	3	30	$250	✅	❌	❌	Y / Y	⭐️ 5 (1)
Dreamy Tropics Villa 3B/2.5B w/Pool near MIA beach	$81,252	$300	74%	3	3	30	$250	✅	❌	❌	Y / Y	⭐️ 0 (0)
Lux VILLA / Design District /15 min to SOBE	$64,384	$220	77%	3	2	2	$200	❌	✅	✅	Y / Y	⭐️ 4.8 (52)
4BR Home: City, Beach & Airport!	$84,491	$278	81%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (4)
Timeless Miami(South Beach/Wynwood	$26,352	$180	40%	3	1	2	$0	❌	✅	✅	Y / Y	⭐️ 0 (1)

Return Metrics

28.98% 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)	$2,492	$4,985	$7,478	$9,971	$12,464	$24,929	$74,787
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	$2,492	$4,985	$7,478	$9,971	$12,464	$24,929	$74,787

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.98%

Payback Period Days

1260

Return on Investment

28.98%

4764 NW 11th Ave Miami, Florida, 33127-2256

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,589

Zestimate

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$66,314

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $267/night at 64% occupancy.Projected nightly rate is $265/night at 68% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$67,941

Avg annual revenue

68%

Avg occupancy rate

$265

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

$20k

$65k

$110k

$160k

$2,493

Profit

Revenue

$66,314

Operating Expenses

$20,621

Operating Income

$45,693

Net Effective Rent

$43,200

Profit (Cash Flow)

$2,493

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

28.98%

Payback Period Days

1260