BNBCalc.com Rental Arbitrage Analysis Report of 1200 Brickell Bay Dr, Miami, FL 33131, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Return Metrics

118.5% 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

118.5%

Payback Period Days

308

Return on Investment

118.5%

Annual Revenue

$50,111

AirDNA projects $245/night at 56% occupancy ($50,111).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,543

Annual Expenses

$18,514

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$978

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$418

Management & Platform Fees

$125

Platform Fee (i.e. Airbnb)

$125

Property Manager Fee

$0

property-location

1200 Brickell Bay Dr Miami, Florida, 33131

1 bed • 1 bath • 2 guests

Agent

Inquire about this property

Contact Agent

$50,111

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

118.5%

Payback Period Days

308