16711 Collins Ave North Miami Beach, Florida, 33160
3 bed • 2 bath • 6 guests
Est. $7,256/mo

Inquire about this property
Contact Agent
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%
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
$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