BNBCalc Short Term Rental Investment Analysis 1100 E 8th Ct

4 bed • 2 bath • 12 guests • $796,800

BNB

Calc

Annual Revenue

$55,243

Profit (Cash Flow)

-$2,706

Cap Rate

6.4%

Annual Revenue

$55,243

AirDNA projects $278/night at 60% occupancy ($60,922). Airbtics projects $275/night at 55% occupancy ($55,243). Airbtics predicts this property will perform in the 29% revenue percentile

BNB Calc projects a 55% occupancy rate, $275 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$54,742	$59,205	$67,755	$70,366
Occupancy	54%	59%	62%	63%
Nightly Rate	$237	$296	$312	$318

Seasonality (Profit by Month)

Return Metrics

-1.47% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,706	-$5,412	-$8,119	-$10,825	-$13,532	-$27,064	-$81,193
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,827	$16,138	$24,961	$34,329	$44,274	$103,993	$637,440
Down Payment	$159,360	$159,360	$159,360	$159,360	$159,360	$159,360	$159,360
Property Appreciation	$23,904	$48,525	$73,884	$100,005	$126,909	$274,032	$1,137,242
Total Return	$188,385	$218,610	$250,087	$282,868	$317,011	$510,321	$1,852,848

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.47%

Cap Rate

6.4%

Return on Investment

15.83%

1100 E 8th Ct Hialeah, Florida, 33010-3713

4 bed • 2 bath • 12 guests

Purchase Price

Est. $3,822/mo

This property is for sale!

Contact Agent

Hialeah

Guide

Zoning

Market

Guide

Laws

Market Data

$55,243

Annual Revenue

BNBCalc predicts this property will get $275 per night with 55% occupancy, putting it in the top 29% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

-$2,706

Profit

Revenue

$55,243

Operating Expenses

$4,200

Operating Income

$51,043

Mortgage & Taxes

$53,750

Profit (Cash Flow)

-$2,706

$183,264

Cash Investment

Down Payment

$159,360

Renos & Furnishing

Closing Costs

$23,904

Total

$183,264

DSCR Ratio

Weak

0.95

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.47%

Cap Rate

6.4%

Return on Investment

15.83%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$37,817

Deductible property tax

$7,888

Your total deduction

$63,005

Your adjusted annual income

$150,000 - $63,005 = $86,995

Taxes on $86,995 (30%)

$26,098

Your old tax bill

$45,000

Your new tax bill

$26,098

Estimated tax savings

$18,902

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:

10,050 sqft

Year built:

1950

Size:

3,106 sqft

Type:

SFR

Parking:

Heating:

YES

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
535 E 15th St	3	2	1,600	-	5,400	1978	$430,000	-
924 E 23rd St	4	2	1,652	-	13,800	1950	$660,000	14
965 E 24th St	5	2	2,320	-	7,740	1947	$2,239,200	-
555 E 10th St	4	3	1,596	-	5,400	1968	$575,000	123
161 Se 8th Ave	3	1	888	-	6,955	1947	$507,000	81
556 E 17th St	4	4	3,006	-	10,800	1977	$925,000	74
975 E 24th St	3	2	1,824	-	5,160	1975	$10,502,600	-
941 E 16th Pl	2	1	1,883	-	6,000	1949	$605,000	97
574 E 21st St	3	1	1,117	-	6,750	1957	$460,000	41
610 E 11th St	4	2	2,539	-	6,829	1950	$695,000	74

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: 10,050 sqft

Building area: 3,106 sqft

Garage: No

Heating: Yes

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: 0100:SINGLE FAM,GENERAL

Land Use: Residential

Parcel Number: 04-3117-004-1160

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $449,721

County Est. Land Value: $200,625

Assessed Land Value: $200,625

County Est. Structure Value: $249,096

Market Estimate: $964,981

Sale history

Date	Sale Price	% Financed	Buyer
02/17/22	$0	0%	Denise Cabrera, Kelvin A Cabrera
03/15/09	$75,000	0%	Cabrera Ana M Living Trust

Ownership

Name: Denise Cabrera

Owner Occupied: No

Owner Mailing Address: 6111 Holatee Trl, Southwest Ranches, Fl 33330

Years Owned: 0

Home Equity: $527,000

Mortgage Balance Remaining: $100,000

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: Yes

Foreclosure: No

Schools

Elementary School: Hialeah Elementary School with 7/10 star rating
Middle School: Miami Springs Middle School with 2/10 star rating
High School: Westland Hialeah Senior High School with 4/10 star rating