BNBCalc Short Term Rental Rental Arbitrage Analysis 55 Northeast 5th Street, Miami, Florida 33132, United States

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$105,190

Profit (Cash Flow)

$44,116

Cash on Cash Return

459.5%

Annual Revenue

$105,190

AirDNA projects $514/night at 51% occupancy ($95,745).

BNB Calc projects a 64% occupancy rate, $450 rate per night.

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

Return Metrics

459.53% 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)	$44,115	$88,231	$132,346	$176,462	$220,577	$441,155	$1,323,466
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	$44,115	$88,231	$132,346	$176,462	$220,577	$441,155	$1,323,466

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

459.53%

Payback Period Days

Return on Investment

459.53%

55 NE 5th St Miami, Florida, 33132

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$4,421

Zestimate

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$105,190

Annual Revenue

Projected nightly rate is $514/night at 51% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$44,116

Profit

Revenue

$105,190

Operating Expenses

$25,075

Operating Income

$80,116

Net Effective Rent

$36,000

Profit (Cash Flow)

$44,116

$9,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$3,100

Total

$9,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

459.53%

Payback Period Days