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

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

52.64% 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

52.64%

Payback Period Days

693

Return on Investment

52.64%

Annual Revenue

$56,741

AirDNA projects $239/night at 65% occupancy ($56,740).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,615

Annual Expenses

$19,376

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,033

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$473

Management & Platform Fees

$142

Platform Fee (i.e. Airbnb)

$142

Property Manager Fee

$0

property-location

1200 Brickell Bay Dr Miami, Florida, 33131

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$56,741

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

52.64%

Payback Period Days

693