BNBCalc.com Rental Arbitrage Analysis Report of 45 NW 103rd St, Miami Shores, FL 33150, USA

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Return Metrics

23.43% 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

23.43%

Payback Period Days

1558

Return on Investment

23.43%

Annual Revenue

$86,490

AirDNA projects $370/night at 64% occupancy ($86,489).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,937

Annual Expenses

$23,244

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,281

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$721

Management & Platform Fees

$216

Platform Fee (i.e. Airbnb)

$216

Property Manager Fee

$0

property-location

45 NW 103rd St Miami, Florida, 33150-1233

3 bed • 3 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$86,490

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

23.43%

Payback Period Days

1558