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 16711 Collins Ave, North Miami Beach, FL, 33160

3 bed • 2 bath • 6 guests • $1,512,900

BNB

Calc

Annual Revenue

$128,887

Profit (Cash Flow)

$83,474

Cap Rate

6.5%

Annual Revenue

$128,887

AirDNA projects $285/night at 71% occupancy ($73,907). Airbtics projects $337/night at 73% occupancy ($89,853). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 88% occupancy rate, $401 rate per night.

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

Percentiles25%50%75%90%
Revenue$61,945$86,769$131,416$172,583
Occupancy64%75%88%94%
Nightly Rate$262$312$401$491

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
Renovated sunny 3 bd/3ba condo on the beach!

No image available

$104,309
$395
72%
337$200✅✅✅Y / Y⭐️ 4.5 (18)
*LUXURY KINGDAVID*3/2D*KINGBEDROOM*BEST LOCATION*

No image available

$131,835
$404
88%
321$245✅✅❌Y / Y⭐️ 5 (161)
King David ocean views vacation

No image available

$41,624
$110
90%
321$245✅✅❌Y / Y⭐️ 5 (69)
Peaceful unit 3/2 by the ocean

No image available

$57,454
$208
72%
321$155✅❌❌Y / Y⭐️ 5 (49)
THE CAROLINE AT KING DAVID IN SUNNY ISLES BEACH,FL

No image available

$84,182
$249
91%
323$250✅✅❌Y / Y⭐️ 5 (176)
spacious 3 bedroom by the ocean

No image available

$76,454
$274
72%
321$170✅✅❌Y / Y⭐️ 4.5 (67)
Sunset Retreat: 3BR Step from the Ocean

No image available

$87,593
$305
77%
321$170✅✅❌Y / Y⭐️ 5 (36)
Apt 3/2 DELUXE 11 1/2 blockBeachSTR01202

No image available

$93,421
$269
94%
322$200✅✅❌Y / Y⭐️ 5 (36)
Stunning penthouse 3BD by the ocean

No image available

$70,604
$243
75%
321$170✅✅❌Y / Y⭐️ 5 (52)
LUXURY KINGDAVID*3/2H*KINGBEDROOM*BEST LOCATION

No image available

$130,722
$432
82%
321$245✅✅❌Y / Y⭐️ 5 (87)
Lovely 3/2 by the ocean

No image available

$95,775
$316
80%
321$175✅✅❌Y / Y⭐️ 5 (59)
The Javiera Beach Condo!

No image available

$143,591
$424
92%
323$150✅✅❌Y / Y⭐️ 5 (12)
Apt 3/2 DELUXE D12 1/2 block on the BeachSTR-01203

No image available

$68,843
$230
81%
323$200✅✅❌Y / Y⭐️ 5 (68)
LaPerla Miami Penthouse for up to 7 people

No image available

$243,473
$701
93%
33.57$250✅✅❌Y / N⭐️ 0 (2)
Luxury King David 3 Bedroom Sunny Beach 11th Floor

No image available

$81,314
$333
65%
324$250✅✅✅Y / Y⭐️ 5 (11)
The Irina Beach Condo!

No image available

$100,298
$281
97%
323$150✅✅❌Y / Y⭐️ 4.5 (115)
Apt 3/2 DELUXE D08 1/2 block on the BeachSTR-01204

No image available

$73,355
$245
81%
323$200✅✅❌Y / Y⭐️ 4.5 (70)
Promo Sunny Isles three bedrooms 2 baths

No image available

$60,078
$309
51%
323$200✅❌❌Y / Y⭐️ 4.5 (65)
Gorgeous Apartment 3 bedrooms 2 baths

No image available

$104,876
$549
51%
321$200✅❌❌Y / Y⭐️ 4 (7)
Modern Elegant 3BR/2BA | The Nayelet Beach Condo!

No image available

$116,443
$446
71%
325$150✅✅❌Y / Y⭐️ 4.5 (9)
le cartier sunny isles ocean paradise

No image available

$56,643
$266
57%
323$150✅❌❌Y / Y⭐️ 5 (10)
High Floor - Amazing Ocean Views - Great location!

No image available

$76,106
$281
74%
32.514$250✅✅✅Y / Y⭐️ 5 (21)
Unbelievable Ocean Views - 39th Floor - Wow!

No image available

$63,406
$284
61%
3314$250✅❌❌Y / Y⭐️ 5 (13)
Breathtaking Ocean Views in Sunny Isles Beach

No image available

$87,930
$341
70%
32.515$185✅❌❌Y / Y⭐️ 5 (9)
Elegant Ocean View 2,5bedroom Apt at La Perla'39

No image available

$125,759
$332
100%
32.56$250✅✅❌Y / Y⭐️ 5 (6)
Apt 3/2 DELUXE D07 1/2 block on the BeachSTR01200

No image available

$73,731
$265
73%
322$200✅✅❌Y / Y⭐️ 4.5 (44)
FULLY FURNISHED LUXURY APT 3/2- Sunny Isles Beach

No image available

$103,409
$530
53%
323$150✅✅❌Y / Y⭐️ 5 (41)
Immaculate Waterfront Villa

No image available

$134,902
$487
75%
33.54$250✅❌✅Y / Y⭐️ 5 (31)
Classy Getaway STR 02904

No image available

$52,305
$154
86%
321$245✅✅✅Y / Y⭐️ 4.5 (30)
Amazing Ocean Views! High Floor, Modern Beach Home

No image available

$69,447
$253
75%
3310$250✅✅❌Y / Y⭐️ 5 (45)
3 Bedrooms Condo across from the beach

No image available

$53,616
$230
62%
323$280✅✅❌Y / Y⭐️ 5 (3)
Cozy 3 Bedroom Condo with Pool close to the beach

No image available

$54,747
$400
36%
323$300✅✅❌Y / Y⭐️ 5 (11)
Elegant Ocean View 2,5bedroom Apt at La Perla'39

No image available

$118,709
$339
94%
32.59$250✅❌❌Y / Y⭐️ 5 (5)
The Mirta (3BR) on The Beach!

No image available

$76,022
$350
59%
3390$250✅✅❌Y / Y⭐️ 4.5 (64)
3 Units Perfect for Groups! Pool, Pet-friendly!

No image available

$219,600
$600
100%
331$0❌❌✅N / Y⭐️ 0 (2)
Exquisite Finishes - 41st Floor - Unreal Views-WOW

No image available

$79,184
$318
67%
32.510$250✅✅❌Y / Y⭐️ 5 (11)
OCEANVIEW 3B2B CONDO BY THE BEACH

No image available

$65,441
$384
46%
325$200✅✅❌Y / Y⭐️ 4.5 (10)
OCEAN VIEW 35 Floor 2bed+den La Perla Sunny Isles

No image available

$104,858
$297
93%
32.56$290✅❌❌Y / Y⭐️ 5 (14)
3 BDRM La Perla Sunny Isles Waterfront Condo

No image available

$125,812
$456
75%
337$250✅✅❌Y / Y⭐️ 4.8 (16)

Return Metrics

23.41% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$83,474$166,948$250,422$333,896$417,371$834,742$2,504,227
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,210,320$1,210,320$1,210,320$1,210,320$1,210,320$1,210,320$1,210,320
Down Payment$302,580$302,580$302,580$302,580$302,580$302,580$302,580
Property Appreciation$45,387$92,135$140,286$189,882$240,965$520,311$2,159,305
Total Return$1,641,761$1,771,984$1,903,609$2,036,679$2,171,236$2,867,953$6,176,432

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

23.41%

Cap Rate

6.5%

Return on Investment

40.31%

property-location

16711 Collins Ave North Miami Beach, Florida, 33160

3 bed • 2 bath • 6 guests

Est. $7,256/mo

Agent

Inquire about this property

Contact Agent

79

Airbnb Investor Score

-$3,603

Annual Profit

6.5%

Cap Rate

23.4%

Cash on Cash

$128,887

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $285/night at 71% occupancy ($73,907.12). Airbtics projects $401/night at 73% occupancy ($89,853).

Top 26% of comparables

Top 26% 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.

$93,372

Avg annual revenue

73%

Avg occupancy rate

$337

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

$25k

$95k

$170k

$245k

Sign up to see the data on 40 all comparables

$83,474

Profit

Revenue

$128,887

Operating Expenses

$30,435

Operating Income

$98,452

Mortgage & Taxes

$14,978

Profit (Cash Flow)

$83,474

$311,080

Cash Investment

Down Payment

$302,580

Renos & Furnishing

$8,500

Total

$311,080

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

23.41%

Cap Rate

6.5%

Profit (Cummulative)

$83,474

$1,210,320

$8,500

$45,387

$0

Total Gain

$143,724

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$71,804

Deductible property tax

$14,978

Your total deduction

$327,597

Your adjusted annual income

$150,000 - $327,597 = -$177,597


Taxes on -$177,597 (30%)

-$53,279

Your old tax bill

$45,000

Your new tax bill

-$53,279


Estimated tax savings

$98,279

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

-

Year built:

1996

Size:

550 sqft

Type:

APARTMENT

Parking:

-

Heating:

Forced air

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: APARTMENT
  • Stories: -
  • Lot size: -
  • Building area: 550 sqft
  • Garage: No
  • Heating: Forced air
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Other
  • View: -
  • Parking: None
  • Amenities: Dryer, Microwave, Range / Oven, Refrigerator, Washer
  • Price per square foot: $2,750

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 3122110611260
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $1,512,900
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -


Schools

  • Middle School: Highland Oaks Middle School with 6/10 star rating
  • High School: Alonzo And Tracy Mourning Senior High Biscayne Bay Campus with 5/10 star rating