BNBCalc.com Rental Arbitrage Analysis Report of 475 Brickell Ave, Miami, FL 33131, USA

2 bed • 2 bath • 6 guests • $4,750

BNB

Calc

Return Metrics

37.25% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

37.25%

Payback Period Days

980

Return on Investment

37.25%

Annual Revenue

$84,170

AirDNA projects $419/night at 77% occupancy ($117,838).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,912

Annual Expenses

$22,942

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,261

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$701

Management & Platform Fees

$210

Platform Fee (i.e. Airbnb)

$210

Property Manager Fee

$0

475 Brickell Ave Miami, Florida, 33131

2 bed • 2 bath • 6 guests • $4,750

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$84,170

Profit (Cash Flow)

$4,228

Payback in 980 days

Cash on Cash Return

37.3%

Annual Revenue

$84,170

AirDNA projects $419/night at 77% occupancy ($117,839)

Occupancy Rate

Avg Daily Rate

Return Metrics

37.25% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

37.25%

Payback Period Days

980