BNBCalc.com Rental Arbitrage Analysis Report of 801 Northeast 81st Street, Miami, FL, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

120.35% 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

120.35%

Payback Period Days

303

Return on Investment

120.35%

Annual Revenue

$109,223

AirDNA projects $534/night at 56% occupancy ($109,222).

User selected values for this report: 56.00000000000001% occupancy rate, $534 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,133

Annual Expenses

$25,599

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,470

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$910

Management & Platform Fees

$273

Platform Fee (i.e. Airbnb)

$273

Property Manager Fee

$0

property-location

801 NE 81st St Miami, Florida, 33138-4655

3 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$109,223

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

120.35%

Payback Period Days

303