BNBCalc Short Term Rental Investment Analysis 1861 NW S River Dr, Miami, FL 33125, USA

2 bed • 2 bath • 12 guests • $725,000

BNB

Calc

Annual Revenue

$105,190

Profit (Cash Flow)

$29,529

Cap Rate

10.8%

Annual Revenue

$105,190

AirDNA projects $216/night at 64% occupancy ($50,491).

BNB Calc projects a 64% occupancy rate, $450 rate per night.

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

Return Metrics

17.04% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$29,529	$59,058	$88,587	$118,117	$147,646	$295,293	$885,879
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$580,000	$580,000	$580,000	$580,000	$580,000	$580,000	$580,000
Down Payment	$145,000	$145,000	$145,000	$145,000	$145,000	$145,000	$145,000
Property Appreciation	$21,750	$44,152	$67,227	$90,993	$115,473	$249,339	$1,034,765
Total Return	$776,279	$828,211	$880,815	$934,111	$988,120	$1,269,632	$2,645,644

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.04%

Cap Rate

10.81%

Return on Investment

33.7%

1861 NW S River Dr Miami, Florida, 33125

2 bed • 2 bath • 12 guests

Purchase Price

Est. $3,477/mo

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$105,190

Annual Revenue

Projected nightly rate is $216/night at 64% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$29,529

Profit

Revenue

$105,190

Operating Expenses

$26,755

Operating Income

$78,436

Mortgage & Taxes

$48,906

Profit (Cash Flow)

$29,529

$173,250

Cash Investment

Down Payment

$145,000

Renos & Furnishing

$6,500

Closing Costs

$21,750

Total

$173,250

DSCR Ratio

Strong

1.60

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.04%

Cap Rate

10.81%

Return on Investment

33.7%

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

$34,409

Deductible property tax

$7,177

Your total deduction

$43,192

Your adjusted annual income

$150,000 - $43,192 = $106,808

Taxes on $106,808 (30%)

$32,042

Your old tax bill

$45,000

Your new tax bill

$32,042

Estimated tax savings

$12,958

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