BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 11120 Sw 2nd St, Miami, FL 33174

2 bed β€’ 1 bath β€’ 6 guests β€’ $520,000

BNB

Calc

Annual Revenue

$34,274

Profit (Cash Flow)

-$18,939

Cap Rate

3.1%

Annual Revenue

$34,274

Airbtics projects $138/night at 68% occupancy ($34,274). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 68% occupancy rate, $138 rate per night.

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

Percentiles25%50%75%90%
Revenue$22,705$32,923$44,641$66,272
Occupancy56%72%78%85%
Nightly Rate$107$116$144$201

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
2 bedroom apartment next to FIU international mall

No image available

$31,805
$107
71%
211$100❌❌❌N / N⭐️ 4.6 (73)
Villa Madre Pet Friendly Southwest Miami

No image available

$35,534
$100
87%
212$100βŒβŒβœ…N / Y⭐️ 4.6 (155)
Villa Oli

No image available

$35,435
$116
80%
211$30❌❌❌Y / Y⭐️ 5 (239)
Home Sweet Home - Dolphin Mall - Airport- FIU

No image available

$48,351
$196
62%
211$120βŒβŒβœ…Y / Y⭐️ 4.8 (23)
Beautiful renovated house near FIU- with patio

No image available

$38,575
$108
85%
212$110❌❌❌Y / Y⭐️ 4.5 (32)
2/1 apartment next to FIU and Malls full kitchen

No image available

$29,626
$102
75%
211$100❌❌❌N / N⭐️ 4.5 (39)
Luxe FIU Sweetwater Casita

No image available

$50,592
$253
53%
213$175❌❌❌Y / Y⭐️ 5 (9)
2bedroom 1bathroom next to FIU

No image available

$40,031
$146
74%
211$100❌❌❌N / N⭐️ 4 (19)
Cozy Home in Miami

No image available

$27,779
$138
55%
222$0βœ…βŒβŒY / Y⭐️ 4.8 (19)
Happy Camper

No image available

$18,842
$117
44%
212$0βœ…βŒβŒN / Y⭐️ 4.5 (2)

Return Metrics

-15.04% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$18,938-$37,877-$56,816-$75,754-$94,693-$189,387-$568,162
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$416,000$416,000$416,000$416,000$416,000$416,000$416,000
Down Payment$104,000$104,000$104,000$104,000$104,000$104,000$104,000
Property Appreciation$15,600$31,668$48,218$65,264$82,822$178,836$742,176
Total Return$516,661$513,790$511,401$509,509$508,128$509,449$694,013

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-15.04%

Cap Rate

3.1%

Return on Investment

1.4%

property-location

11120 Sw 2nd St Miami, FL, 33174

2 bed β€’ 1 bath β€’ 6 guests

Est. $2,494/mo

Agent

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide


Laws


Market Data

$34,274

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Airbtics projects $138/night at 68% occupancy ($34,274).

Top 51% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$35,657

Avg annual revenue

68%

Avg occupancy rate

$138

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$30k

$40k

$50k

Sign up to see the data on 10 all comparables

-$18,939

Profit

Revenue

$34,274

Operating Expenses

$18,136

Operating Income

$16,139

Mortgage & Taxes

$35,078

Profit (Cash Flow)

-$18,939

$125,850

Cash Investment

Down Payment

$104,000

Renos & Furnishing

$6,250

Closing Costs

$15,600

Total

$125,850

DSCR Ratio

Weak

0.46

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-15.04%

Cap Rate

3.1%

Profit (Cummulative)

-$18,939

$416,000

$6,250

$15,600

$0

Total Gain

$1,770

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

$24,680

Deductible property tax

$5,148

Your total deduction

$71,317

Your adjusted annual income

$150,000 - $71,317 = $78,683


Taxes on $78,683 (30%)

$23,605

Your old tax bill

$45,000

Your new tax bill

$23,605


Estimated tax savings

$21,395

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com