BNBCalc.com Rental Arbitrage Analysis Report of 750 SW 5th St, Miami, FL 33130, USA

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Return Metrics

-128.95% 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

-128.95%

Payback Period Days

0

Return on Investment

-128.95%

Annual Revenue

$40,082

AirDNA projects $177/night at 62% occupancy ($40,081).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,434

Annual Expenses

$17,211

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$894

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$334

Management & Platform Fees

$100

Platform Fee (i.e. Airbnb)

$100

Property Manager Fee

$0

property-location

750 SW 5th St Miami, Florida, 33130-2646

2 bed • 1 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$40,082

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-128.95%

Payback Period Days

0