BNBCalc Short Term Rental Rental Arbitrage Analysis 501 Northeast 23rd Street, Miami, Florida 33137, United States

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$219,146

Profit (Cash Flow)

$146,857

Cash on Cash Return

1622.7%

Annual Revenue

$219,146

AirDNA projects $225/night at 60% occupancy ($49,307).

BNB Calc projects a 60% occupancy rate, $1,000 rate per night.

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

Return Metrics

1,622.73% 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)	$146,857	$293,714	$440,572	$587,429	$734,286	$1,468,573	$4,405,721
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	$146,857	$293,714	$440,572	$587,429	$734,286	$1,468,573	$4,405,721

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,622.73%

Payback Period Days

Return on Investment

1,622.73%

501 NE 23rd St Miami, Florida, 33137-4930

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$219,146

Annual Revenue

AirDNA projects $225/night at 60% occupancy ($49,307.94).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$146,857

Profit

Revenue

$219,146

Operating Expenses

$39,889

Operating Income

$179,257

Net Effective Rent

$32,400

Profit (Cash Flow)

$146,857

$9,050

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$2,800

Total

$9,050

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,622.73%

Payback Period Days

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -