BNBCalc Short Term Rental Rental Arbitrage Analysis 8538 NE 4th Ave, El Portal, FL, 33138

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$65,452

Profit (Cash Flow)

-$15,057

Cash on Cash Return

-175.1%

Annual Revenue

$65,452

AirDNA projects $320/night at 56% occupancy ($65,451). Airbtics projects $360/night at 62% occupancy ($81,522). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $320 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,273	$71,207	$117,925	$209,927
Occupancy	46%	64%	78%	92%
Nightly Rate	$224	$299	$405	$613

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Tropical Pool House North Miami- w/Hot Tub	$84,653	$307	70%	3	3	1	$250	✅	✅	❌	Y / Y	⭐️ 4.7 (44)
FREE BREAkFAST- POOL - Lovely Backyard-	$87,323	$356	63%	3	3	1	$245	✅	❌	✅	Y / Y	⭐️ 4.7 (19)
Tropical RiverHouse w/Spa & Deck	$46,506	$131	96%	3	1	4	$145	❌	✅	✅	Y / Y	⭐️ 4.9 (251)
Entire Private Beautiful Home 10min drive to beach	$76,057	$279	72%	3	2	1	$195	❌	✅	❌	Y / Y	⭐️ 4.8 (182)
Miami Central, Parking, Near Wynwood & Beaches	$33,080	$204	42%	3	2	4	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Big Bungalow88 A mid-century, tropical oasis	$106,398	$557	50%	3	3	2	$200	✅	✅	✅	Y / Y	⭐️ 4.7 (37)
Bright & Spacious Home 4 mi to BEACH \|Big Backyard	$52,672	$210	63%	3	2	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (112)
Modern 3B2.5BA w/ Pool & Peloton 10 Mins to Beach	$114,874	$674	46%	3	3	3	$185	✅	❌	✅	Y / Y	⭐️ 5 (20)
Private tropical oasis - Mimo Bungalow	$149,624	$523	77%	3	2	2	$185	✅	❌	✅	Y / Y	⭐️ 4.9 (161)
Biscayne Park Villas 15454	$58,302	$227	68%	3	3	4	$130	✅	❌	✅	Y / Y	⭐️ 4.8 (14)
Hot Tub Paradise: 3B/2B, Outdoor kitchen & parking	$94,767	$400	64%	3	2	5	$140	❌	✅	✅	Y / Y	⭐️ 5 (50)
Butterfly Villa Miami-3 Bedroom 2 Bathroom	$68,047	$581	32%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
Spacious 3 Bedroom 1 King 2 Full bed	$39,590	$135	78%	3	1	1	$105	❌	❌	❌	N / N	⭐️ 4.8 (17)
Biscayne Park Villas 15450	$65,327	$227	78%	3	3	5	$130	✅	❌	✅	Y / Y	⭐️ 5 (10)
Roami at Little River Lofts \| 3 Bedroom	$34,199	$226	31%	3	4	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (10)
Cheerful 3 bedroom house in Miami Shores	$84,103	$352	64%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (8)
Beautiful three bedroom Located near Wynwood	$27,490	$78	84%	3	1	2	$199	❌	❌	❌	Y / Y	⭐️ 3.8 (8)
Discover Serenity in this Tranquil Miami Home	$67,202	$331	53%	3	2	30	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Miami Shores - Enchanted Bungalow by Stay 333	$57,315	$290	54%	3	1	1	$149	❌	❌	✅	Y / Y	⭐️ 3.5 (4)
Villa Serena Huge backyard & Oversized Pool	$167,498	$1,346	34%	3	4	30	$0	✅	❌	✅	Y / Y	⭐️ 5 (15)
Entire Garden Home, Pet & Family Friendly	$72,043	$192	100%	3	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Beautiful three bedroom Located near Wynwood	$66,326	$221	82%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
POOL house amazing area-S/ 8	$114,905	$455	69%	3	2	2	$0	✅	❌	✅	N / N	⭐️ 3.5 (2)
Casita Luciana-Pool-HotTub-Kingbed-Bbq	$58,424	$265	56%	3	2	1	$299	✅	✅	✅	Y / Y	⭐️ 4.5 (13)
Luxurious and CLEAN 3 bd\2ba Miami HOUSE-W Parking	$36,932	$235	40%	3	2	1	$239	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
Tropical Oasis with Cottage; 20 mins to beach	$142,008	$400	97%	3	4	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Comfy 3 bedroom perfect getaway	$36,382	$140	71%	3	1	2	$0	❌	❌	❌	N / N	⭐️ 4.8 (7)
Riverfront Tropical Oasis	$89,410	$698	35%	3	4	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (4)
Contemporary Miami Retreat	$38,931	$209	49%	3	2	3	$240	❌	❌	✅	Y / Y	⭐️ 4.7 (65)
Beautiful 3 bedroom Close to Wynwood	$27,964	$159	46%	3	2	2	$199	❌	❌	❌	Y / Y	⭐️ 3.9 (9)
Casa Miami: Historic House & Guest House	$84,180	$250	92%	3	3	20	$300	❌	❌	✅	Y / Y	⭐️ 4.9 (48)
Gorgeous POOL house - amazing area - Sleeps 8	$123,855	$423	80%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (17)
Key West StyleTropical Oasis in the heart of Miami	$215,384	$613	96%	3	2	4	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
A dreamy Oasis in the middle of the City	$200,336	$622	88%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (56)
Casa Flamingo: 10 Mins to Beach & Design District!	$95,114	$373	64%	3	2	1	$275	❌	❌	✅	Y / Y	⭐️ 5 (5)
Nature Lover's 3-Bedroom Miami Home	$86,923	$400	58%	3	2	3	$250	✅	✅	✅	Y / Y	⭐️ 5 (21)
Bright Luxe Home Central Area	$71,930	$291	64%	3	2	2	$175	❌	❌	✅	Y / N	⭐️ 4 (2)

Return Metrics

-175.08% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$15,056	-$30,113	-$45,170	-$60,227	-$75,284	-$150,569	-$451,709
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	-$15,056	-$30,113	-$45,170	-$60,227	-$75,284	-$150,569	-$451,709

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-175.08%

Payback Period Days

Return on Investment

-175.08%

8538 NE 4th Ave El Portal, Florida, 33138

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,873

Zestimate

$65,452

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $320/night at 56% occupancy.Projected nightly rate is $360/night at 62% occupancy.

Occupancy Rate

Top 61% 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.

$79,731

Avg annual revenue

62%

Avg occupancy rate

$360

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

$25k

$90k

$150k

$215k

-$15,057

Profit

Revenue

$65,452

Operating Expenses

$20,509

Operating Income

$44,943

Net Effective Rent

$60,000

Profit (Cash Flow)

-$15,057

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-175.08%

Payback Period Days