Airbnb Investor Score
-$13,549
Annual Profit
3.5%
Cap Rate
-13.4%
Cash on Cash
$32,715
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $191/night at 98% occupancy.Projected nightly rate is $169/night at 53% occupancy.
Top 44% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$31,723
Avg annual revenue
53%
Avg occupancy rate
$169
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$35k
$60k
$85k
Sign up to see the data on 40 all comparables
-$13,550
Profit
Revenue
$32,715
Operating Expenses
$17,933
Operating Income
$14,782
Mortgage & Taxes
$28,332
Profit (Cash Flow)
-$13,550
$100,850
Cash Investment
Down Payment
$84,000
Renos & Furnishing
$4,250
Closing Costs
$12,600
Total
$100,850
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-13.43%
Cap Rate
3.51%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$19,934
Deductible property tax
$4,158
Your total deduction
$55,745
Your adjusted annual income
$150,000 - $55,745 = $94,255
Taxes on $94,255 (30%)
$28,276
Your old tax bill
$45,000
Your new tax bill
$28,276
Estimated tax savings
$16,724
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
1965
Size:
550 sqft
Type:
CONDO
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: 550 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: Covered
- Amenities: Dishwasher, Microwave, Range
- Price per square foot: $618
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0232340804890
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2023
- Assessed Value: $257,050
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $339,900
Schools
- Middle School: Nautilus Middle School with 4/10 star rating
- High School: Miami Beach Senior High School with 4/10 star rating