BNBCalc Short Term Rental Investment Analysis 1144 Nw 75th St, Miami, FL 33150

3 bed • 2 bath • 9 guests • $499,000

BNB

Calc

Annual Revenue

$40,597

Profit (Cash Flow)

-$12,022

Cap Rate

4.3%

Annual Revenue

$40,597

Airbtics projects $195/night at 57% occupancy ($40,596). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 57% occupancy rate, $195 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,922	$36,374	$59,900	$85,066
Occupancy	45%	55%	72%	80%
Nightly Rate	$158	$173	$219	$280

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy 3BR Home 15 Min Away From Miami’s Hot Spots	$25,863	$107	62%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (49)
396 Home	$68,210	$231	79%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (23)
The City House Miami (Location, Private, New)	$52,455	$160	86%	3	1	3	$125	❌	❌	❌	N / Y	⭐️ 4.8 (68)
Brand New Luxury 3 Bedroom Private Clean Home -MIA	$42,589	$197	55%	3	2	2	$195	✅	❌	✅	Y / Y	⭐️ 4.8 (22)
NEW BUILD! 3 Bedroom 2 Bath Private Clean Home-MIA	$63,690	$274	60%	3	2	2	$195	✅	❌	✅	Y / Y	⭐️ 4.8 (23)
The Lake House Miami (Location, New, Private)	$56,956	$273	55%	3	2	2	$199	✅	❌	❌	Y / Y	⭐️ 4.9 (70)
Modern home near WYNWD DSG Dist	$42,153	$195	55%	3	2	2	$150	❌	❌	✅	N / N	⭐️ 4 (4)
3B/2B Tropical Oasis w Salt-Water Pool! Lake views	$110,155	$351	84%	3	2	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (57)
Complete NEW HOME 3BD - 2BTH near touristic places	$31,919	$171	51%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (74)
The River House Miami * Bachelorette Dream House	$91,123	$441	56%	3	2	3	$350	✅	❌	❌	Y / Y	⭐️ 5 (55)
private Modern home in MIA Great central location	$20,263	$173	32%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 3.9 (12)
Charming home 10´Airport/Wyn S/8	$56,657	$215	72%	3	1	2	$0	❌	❌	✅	N / N	⭐️ 2 (3)
Huge Remodeled House in Miami	$31,476	$215	40%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.4 (5)
Charming 3 bedroom home w/ private patio - sleeps8	$47,340	$199	65%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.1 (9)
Great East Side* Duplex 3 Bedrooms/2 bathrooms*	$28,028	$140	46%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.2 (59)
Charming 3 bedroom home	$31,173	$161	46%	3	1	2	$180	❌	❌	✅	Y / N	⭐️ 5 (1)
NEW BUILD! 3 Bedroom 2 Bath Private Clean Home-MIA	$75,986	$348	57%	3	2	2	$195	✅	❌	✅	Y / Y	⭐️ 4.7 (25)
Huge 3 bedroom house GREAT central location Miami	$19,628	$173	31%	3	2	2	$0	❌	❌	✅	N / Y	⭐️ 4.3 (21)
3b/2b Miami Family Getaway Home	$29,542	$173	38%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (2)
Modern 3-Bedroom Retreat near Wynwood Miami Oasis	$26,666	$175	40%	3	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (4)
Great Studio	$48,760	$248	52%	3	2	2	$195	❌	❌	✅	N / Y	⭐️ 3.5 (18)
Lovely Duplex with Complimentary Parking	$44,064	$158	72%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.2 (8)
Comfortable Duplex 3-bedrooms with Free Parking	$26,788	$83	78%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Quaint 3-Bedrooms Duplex for Your Perfect Stay	$23,815	$85	67%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Modern home near WYNWD DSG Dist	$23,922	$172	38%	3	2	2	$0	❌	❌	✅	N / N	⭐️ 5 (1)
Modern Duplex with Free parking near Wynwood	$46,264	$158	80%	3	2	200	$0	❌	❌	❌	Y / N	⭐️ 3.8 (9)
Lovely East Side apartment 3 Bedrooms/2 bathroom	$34,861	$127	75%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (9)
Modern Duplex with Free parking near Wynwood	$47,851	$158	78%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 3.6 (5)
3B2B home 8mins to Airpot/Midtown/Design District	$26,006	$145	49%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Miami Centric House 3Bed 2Bath BBQ 15min Beach	$68,579	$335	54%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
All House+RVCamper,Early-Checkin	$57,995	$167	91%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (1)
Quaint 3-Bedrooms Duplex with Free Parking	$45,096	$158	73%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (3)
Fantastic Brand New Duplex 3 Bedrooms/2 Bathrooms	$41,299	$182	62%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Relax & enjoy in this impressive Duplex	$38,804	$114	93%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (1)
Amazing Brand New Duplex 3 Bedrooms/2 bathrooms	$27,696	$172	44%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (29)
Modern Duplex with Free parking near Wynwood	$21,519	$120	49%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Awesome Duplex 3 Bedrooms/2 bathrooms	$35,405	$137	59%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.2 (45)

Return Metrics

-9.75% 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)	-$12,021	-$24,043	-$36,065	-$48,086	-$60,108	-$120,216	-$360,650
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$399,200	$399,200	$399,200	$399,200	$399,200	$399,200	$399,200
Down Payment	$99,800	$99,800	$99,800	$99,800	$99,800	$99,800	$99,800
Property Appreciation	$14,970	$30,389	$46,270	$62,628	$79,477	$171,614	$712,203
Total Return	$501,948	$505,345	$509,205	$513,542	$518,369	$550,397	$850,553

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.75%

Cap Rate

4.33%

Return on Investment

6.36%

1144 Nw 75th St Miami, FL, 33150

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,393/mo

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$40,597

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $195/night at 57% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$41,975

Avg annual revenue

57%

Avg occupancy rate

$195

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$50k

$80k

$110k

-$12,022

Profit

Revenue

$40,597

Operating Expenses

$18,958

Operating Income

$21,639

Mortgage & Taxes

$33,661

Profit (Cash Flow)

-$12,022

$123,270

Cash Investment

Down Payment

$99,800

Renos & Furnishing

$8,500

Closing Costs

$14,970

Total

$123,270

DSCR Ratio

Weak

0.64

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.75%

Cap Rate

4.33%

Return on Investment

6.36%

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

$23,683

Deductible property tax

$4,940

Your total deduction

$62,630

Your adjusted annual income

$150,000 - $62,630 = $87,370

Taxes on $87,370 (30%)

$26,211

Your old tax bill

$45,000

Your new tax bill

$26,211

Estimated tax savings

$18,789

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