Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33139 | $525,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$525,000
$711/sqft
Bid $
$394,016
Max bid / MAO
Room
~$130,984 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,265
$111/sqft
ARV
$419,621

Clearance (C) — bid physics. C = Bid $ ÷ Ask. We don't mint fake CLEARS. CLEARS · BID TARGET · WALK

Free: tape numbers + 3 Bid Checks/mo. Pro $15/mo: unlimited Bid Checks · streets + Deal Architecture.

Deal Architecture · Pro

Bid $ $394,016 · Ask $525,000

Walk-away max bid is free above — same math as the Bid/Pass Tape. Live waterfall, health, controls, and rehab bands unlock with Pro. We do not show a hollow OUR EDGE with empty dashes.

Go Pro $15/mo MAO calculator
Flip math

Value-add ARV

ARV = adjusted list + (rehab × 1.5) · zip avm

Implied ARV $/sqft
Subject sqft738 sqft
ARV$419,621
List− $525,000
Rehab− $82,265
Gross profit$-187,644

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 33139

Street locked · 33139 · CONDOS $285,000 · 740 sqft
Street locked · 33139 · CONDOS $550,000 · 746 sqft
Street locked · 33139 · CONDOS $525,000 · 730 sqft

Net pro forma

Includes closing costs & 8.28-month carry

Buy closing (2%)$10,500
Holding carry$46,091
All-in capital$663,856
Sell costs (6%)− $25,177
Net proceeds$394,444
Net profit $-62,687
Photo triage & rehab band

Condition triage

FlipScout AI Inspector ·

No contractor assessment on file for this listing.

Rehab: $82,265

Renovation budget

Total: $82,265
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (738 sqft × $3.00) $2,214
Flooring — Hardwood Refinish (738 sqft × $4.50) $3,321
Contingency (15%) $10,730

Rehab from historical Condition Tier $/sqft band × subject sqft — not vision-invented GC quotes. Verify with a licensed contractor before closing.

Neighborhood & Apex

Trajectory: Stable

No enrichment data.

Apex breakdown

Threshold 85+ = Apex Hot

profit margin
5/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
1
Baths
2.0
Sqft
738
Zip
33139

Similar flips

Same zip or nearby price band — Bid/Pass Tape rows

BID TARGET Street locked · 33139

Street locked · 33139

Miami Beach, FL 33139

Ask$275,500
Bid $$213,046
Room~$62,454 over max bid · 23% of ask
WALK Street locked · 33139

Street locked · 33139

Miami Beach, FL 33139

Ask$496,000
Bid $$381,040
Room~$114,960 over max bid · 23% of ask
WALK Street locked · 33139

Street locked · 33139

Miami Beach, FL 33139

Ask$350,000
Bid $$267,375
Room~$82,625 over max bid · 24% of ask
WALK Street locked · 33139

Street locked · 33139

Miami Beach, FL 33139

Ask$350,000
Bid $$267,272
Room~$82,728 over max bid · 24% of ask
WALK Street locked · 33139

Street locked · 33139

Miami Beach, FL 33139

Ask$349,000
Bid $$266,326
Room~$82,674 over max bid · 24% of ask
← Bid/Pass Tape