$88,564
Annual Revenue
BNBCalc predicts this property will get $189 per night with 70% occupancy, putting it in the top 40% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 1% 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.
$52,835
Avg annual revenue
70%
Avg occupancy rate
$189
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$50k
$70k
$95k
Sign up to see the data on 10 all comparables
$12,886
Profit
Revenue
$88,564
Operating Expenses
$25,193
Operating Income
$63,371
Mortgage & Taxes
$50,485
Profit (Cash Flow)
$12,886
$181,132
Cash Investment
Down Payment
$149,680
Renos & Furnishing
$9,000
Closing Costs
$22,452
Total
$181,132
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.11%
Cap Rate
8.46%
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
$35,520
Deductible property tax
$7,409
Your total deduction
$53,161
Your adjusted annual income
$150,000 - $53,161 = $96,839
Taxes on $96,839 (30%)
$29,052
Your old tax bill
$45,000
Your new tax bill
$29,052
Estimated tax savings
$15,948
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:
10,094 sqft
Year built:
1961
Size:
3,680 sqft
Type:
SFR
Parking:
-
Heating:
NONE
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 10520 Sw 151st Ter | 3 | 2 | 1,222 | - | 10,000 | 1971 | $292,000 | 64 |
| 10680 Sw 146th St | 3 | 2 | 1,200 | - | 7,500 | 1972 | $400,000 | - |
| 14961 Fillmore St | 3 | 1 | 1,332 | - | 7,500 | 1950 | $265,000 | - |
| 14860 Tyler St | 3 | 1 | 936 | - | 7,900 | 1950 | $450,000 | 24 |
| 14720 Polk St | 3 | 1 | 936 | - | 7,400 | 1950 | $430,000 | 32 |
| 15110 Polk St | 3 | 2 | 1,265 | - | 8,000 | 1957 | $440,000 | - |
| 14761 Harrison St | 3 | 1 | 936 | - | 7,500 | 1950 | $410,000 | 35 |
| 14225 Sw 107th Ct | 3 | 1 | 1,058 | - | 8,900 | 1972 | $499,900 | 59 |
| 14223 Sw 110th Ave | 3 | 2 | 1,200 | - | 7,500 | 1975 | $475,000 | 28 |
| 14501 Harrison St | 3 | 1 | 1,469 | - | 7,500 | 1950 | $388,000 | 59 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 10,094 sqft
- Building area: 3,680 sqft
- Garage: Yes
- Heating: None
- 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: 30-5020-005-0760
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $576,228
- County Est. Land Value: $219,925
- Assessed Land Value: $219,925
- County Est. Structure Value: $356,303
Market Estimate: $509,370
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 11/19/14 | $0 | 0% | Wilhelmenia Johnson |
| 11/19/14 | $0 | 0% | Wilhelmenia Johnson |
Ownership
- Name: Ou Properties Llc
- Owner Occupied: No
- Owner Mailing Address: 150 Rosales Ct, Coral Gables, Fl 33143
- Years Owned: 6
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Colonial Drive Elementary School with 6/10 star rating
- Middle School: Richmond Heights Middle School with 4/10 star rating
- High School: Miami Killian Senior High School with 3/10 star rating