BNBCalc Short Term Rental Rental Arbitrage Analysis NW 1st St, Miami, FL, 33132

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$66,774

Profit (Cash Flow)

$46,093

Cash on Cash Return

725.9%

Annual Revenue

$66,774

AirDNA projects $288/night at 65% occupancy ($68,373). Airbtics projects $277/night at 66% occupancy ($66,773). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, $277 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,179	$63,980	$95,803	$134,301
Occupancy	55%	68%	79%	90%
Nightly Rate	$215	$250	$322	$398

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Roami at The Ralston \| Downtown Miami \|2 Bed Combo	$44,776	$123	91%	2	2	1	$200	❌	❌	❌	N / Y	⭐️ 4.5 (2)
Free Parking 2 Bedrooms/1.5 Baths in DT MIAMI	$57,648	$151	100%	2	1.5	1	$125	✅	❌	✅	Y / Y	⭐️ 5 (127)
Roami at The Ralston \| 15 min to Beach \| 2 Bed Apt	$29,872	$116	64%	2	1	1	$150	❌	❌	❌	N / Y	⭐️ 4 (6)
FREE Parking 2 Bedroom-Corner Unit with views	$62,615	$175	94%	2	1.5	1	$125	✅	✅	✅	Y / Y	⭐️ 4.5 (66)
Lux Penthouse Loft I Free Parking I Bay Views	$72,394	$266	71%	2	2	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (37)
Mid century Style Miami	$39,853	$115	90%	2	2	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (42)
Lord & Patrick Condo at Bayfront Park-Free Parking	$59,126	$234	68%	2	2	3	$200	✅	❌	✅	Y / Y	⭐️ 4.5 (79)
Picasso Penthouse Downtown Miami / Onsite parking	$100,738	$365	73%	2	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (69)
ionica \| beautiful 2bedroom Across Bayfront park	$56,843	$219	67%	2	1.5	1	$110	✅	❌	❌	Y / Y	⭐️ 5 (47)
Lux Spacious Condo 2BR.2BA. 3 beds. Free Parking!	$48,289	$241	51%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (35)
<Apt in the heart of Downtown Miami /free parking	$60,895	$219	71%	2	1.5	2	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (53)
2BR Magic Apartment with a view, Location	$39,904	$134	79%	2	1	2	$138	✅	❌	✅	Y / Y	⭐️ 4.7 (26)
2 BDR•Downtown-Brickell•Free-Parking	$55,098	$176	82%	2	1	4	$140	✅	❌	❌	Y / Y	⭐️ 5 (18)
2-Bedroom Apartment minutes from Bayside Miami	$42,204	$205	53%	2	1.5	2	$225	✅	✅	✅	Y / N	⭐️ 5 (26)
2BR Magic Apartment with a view, Location	$161,049	$571	76%	2	2	2	$148	✅	❌	✅	Y / Y	⭐️ 4.7 (21)
2BR Magic Apartment with a view, Location	$185,578	$619	81%	2	1	2	$138	✅	❌	✅	N / Y	⭐️ 4.8 (45)
brickell with pool, near Bayside and kaseya center	$59,255	$198	80%	2	1	4	$140	✅	❌	❌	Y / Y	⭐️ 5 (114)
ionica \|Beautiful 2bed w/ pool & gym	$73,296	$288	67%	2	2	1	$110	✅	❌	❌	Y / Y	⭐️ 4 (1)
Luxury Corner Unit Gorgeous City Views.	$85,834	$286	82%	2	2	4	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (47)
Stunning 2 Bedrooms, Downtown Miami	$52,054	$248	56%	2	1	3	$80	✅	✅	❌	Y / Y	⭐️ 5 (19)
Downtown/BrickellApartmentLuxAmenities&FreeParking	$65,056	$225	79%	2	2	4	$0	✅	❌	❌	Y / Y	⭐️ 5 (15)
Gorgeous High-Rise Oceanview Condo w/ 2 King Beds	$71,284	$373	51%	2	2	1	$160	✅	✅	✅	Y / Y	⭐️ 5 (49)
Downtown Miami - 2 BD - Bay View	$53,706	$282	51%	2	2	2	$140	✅	❌	❌	Y / N	⭐️ 5 (5)
Breathtaking views of Miami Downtown at Sky Condo!	$63,420	$300	55%	2	2	2	$149	✅	✅	✅	Y / Y	⭐️ 4.2 (4)
Hot Condo Downtown Miami.	$48,576	$237	56%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 4 (2)
Water and City Views/Luxury 2 Bedroom	$55,514	$237	64%	2	2	5	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (21)
Luxury Corner Unit Gorgeous Water Views	$92,452	$285	86%	2	2	4	$150	✅	✅	❌	Y / Y	⭐️ 5 (18)
ICON BRICKELL 47th FLOOR• 2 BDR• OCEAN & CITY VIEW	$58,680	$389	38%	2	2	2	$129	✅	✅	✅	Y / Y	⭐️ 5 (124)
Chic 2 bedroom apt in Centro	$39,752	$244	37%	2	2	4	$250	✅	❌	❌	Y / N	⭐️ 5 (1)
Downtown Miami Sky High Oasis	$60,257	$294	56%	2	2	3	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (6)
Central 2Bedroom -pool & gym	$62,564	$222	77%	2	1.5	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (4)
2BR Magic Apartment with a view, Location	$112,587	$521	58%	2	1	2	$138	✅	❌	✅	Y / Y	⭐️ 4.3 (26)
Gorgeous Corner Unit Panoramic Water Views	$79,056	$300	72%	2	2	4	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
2BR Magic Apartment with a view, Location	$127,488	$482	71%	2	1	2	$168	✅	❌	✅	Y / Y	⭐️ 4.5 (28)
ionica\| Luxury gateaway 2b/2b right Downtown	$86,873	$344	69%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Cityview Luxe 2BD \| 2BA suite in Hotel 601 Miami	$73,785	$315	64%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (7)
Beautiful city view luxury Miami	$52,726	$147	98%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (6)

Return Metrics

725.87% 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)	$46,093	$92,186	$138,279	$184,373	$230,466	$460,933	$1,382,799
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	$46,093	$92,186	$138,279	$184,373	$230,466	$460,933	$1,382,799

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

725.87%

Payback Period Days

Return on Investment

725.87%

NW 1st St Miami, Florida, 33132

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$66,774

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $288/night at 65% occupancy ($68,373.67). Airbtics projects $322/night at 66% occupancy ($66,773).

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$67,153

Avg annual revenue

66%

Avg occupancy rate

$277

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

$80k

$130k

$185k

$46,093

Profit

Revenue

$66,774

Operating Expenses

$20,681

Operating Income

$46,093

Net Effective Rent

Profit (Cash Flow)

$46,093

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

725.87%

Payback Period Days