BNBCalc.com Rental Arbitrage Analysis Report of 2022 NW 1st Terrace, Miami, FL, 33125

3 bed • 1 bath • 9 guests • $0

BNB

Calc

Return Metrics

-111.13% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-111.13%

Payback Period Days

0

Return on Investment

-111.13%

Annual Revenue

$53,472

AirDNA projects $244/night at 60% occupancy ($53,471). Airbtics projects $227/night at 66% occupancy ($54,720). Airbtics predicts this property will perform in the 50% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$35,519$50,410$67,378$101,541
Occupancy60%69%75%80%
Nightly Rate$156$191$236$333

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Lovely Home in Little Havana- Near Loan Depot Park
$33,375
$130
61%
3282$140❌❌✅N / Y⭐️ 4.8 (69)Profile

B

Home in the heart of Miami
$71,330
$290
64%
32101$200❌❌❌N / Y⭐️ 4.8 (89)Profile

C

SUPER CLOSE Beach, Airport, Port, Downtown Wynwood
$45,080
$158
70%
32103$230❌✅✅N / Y⭐️ 4.6 (254)Profile

D

Modern Home| 3 BR 2 Bath |Parking|Central location
$44,888
$217
55%
3262$120❌❌❌N / Y⭐️ 5 (38)Profile

E

CASA 21 - Stylish and Modern house in Miami
$50,042
$158
74%
32101$130❌❌❌N / Y⭐️ 4.8 (91)Profile

Operating Expenses

Monthly Expenses

$1,579

Annual Expenses

$18,951

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,006

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$446

Management & Platform Fees

$134

Platform Fee (i.e. Airbnb)

$134

Property Manager Fee

$0

property-location

2022 NW 1st Terrace Miami, Florida, 33125

3 bed • 1 bath • 9 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$2,873

Zestimate

$53,472

Annual Revenue

BNBCalc predicts this property will get $227 per night with 66% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-111.13%

Payback Period Days

0