BNBCalc Short Term Rental Investment Analysis 20000 Highland Lakes Blvd Miami FL 33179

5 bed • 4 bath • 15 guests • $1,281,500

BNB

Calc

Annual Revenue

$211,499

Profit (Cash Flow)

$83,878

Cap Rate

13.3%

Annual Revenue

$211,499

AirDNA projects $673/night at 60% occupancy ($147,485). Airbtics projects $505/night at 67% occupancy ($123,580). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 60% occupancy rate, $965 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$74,661	$109,907	$177,006	$266,192
Occupancy	55%	69%	80%	89%
Nightly Rate	$359	$421	$588	$800

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Glam Fun Villa w/Game Room & XBox \| Pool+Fire Pit	$118,316	$420	73%	5	5	2	$350	✅	❌	✅	Y / Y	⭐️ 5 (75)
Miami 5BR House w/ BasketBall+Heated Pool + Games!	$113,087	$420	69%	5	3	1	$325	✅	❌	❌	Y / Y	⭐️ 4.9 (61)
Heated Pool Modern 5 Bedrooms House 9 min to Ocean	$146,178	$434	89%	5	3	4	$275	✅	❌	❌	Y / Y	⭐️ 4.8 (65)
Sunshine Hideaway Villa \| Pool Terrace \| Fire Pit	$78,628	$258	76%	5	3	2	$350	✅	❌	✅	Y / Y	⭐️ 4.8 (104)
Waterfront Miami Villa Heated Pool \| Near Aventura	$251,590	$763	89%	5	2	3	$200	✅	❌	✅	Y / Y	⭐️ 4.7 (77)
Spacious Modern Home 5BR Heated Pool, 9mn to Beach	$109,795	$349	83%	5	5	4	$265	✅	❌	❌	Y / Y	⭐️ 4.9 (49)
Sunkissed Serenity Villa \| Pool FirePit Mini Golf	$114,092	$368	83%	5	3	2	$350	✅	❌	✅	Y / Y	⭐️ 4.8 (79)
Stunning Villa! \| 5BR/3BA w/ Heated Pool	$96,118	$423	59%	5	3	1	$299	✅	❌	✅	Y / Y	⭐️ 4.4 (13)
Villa Blanca 5 bedroom 3 Bath w/Heated Pool & BBQ	$95,646	$305	80%	5	3	4	$350	✅	❌	❌	Y / Y	⭐️ 4.8 (11)
Modern Oasis Miami	$324,720	$1,100	79%	5	7	2	$550	✅	✅	❌	Y / Y	⭐️ 5 (28)
Peaceful House w/ Luxurious Heated Pool	$70,440	$353	52%	5	3	1	$299	✅	✅	✅	Y / Y	⭐️ 4.9 (9)
BnB Hyperion \| 5B Haven w Pool & Spacious Living	$105,443	$500	55%	5	3	1	$275	✅	✅	❌	Y / Y	⭐️ 4.8 (12)
*Stunning Pool Villa! \| 5BR/3BA	$64,459	$244	66%	5	3	1	$299	✅	❌	✅	Y / Y	⭐️ 5 (6)
5BR Villa in Skylake	$103,619	$583	48%	5	3	3	$300	✅	❌	✅	Y / Y	⭐️ 4.5 (21)
* Peaceful Pool House ~ Large and Cozy! \| 5BR/3BA	$56,417	$248	57%	5	3	1	$299	✅	✅	✅	Y / Y	⭐️ 4.6 (50)
Modern Waterfront Paradise - Near Beach -Sleeps 12	$217,222	$829	70%	5	6	3	$400	✅	❌	❌	Y / Y	⭐️ 5 (45)
Villa w/ Grill+Mini Golf+Billiards+Pool	$108,520	$362	77%	5	4	2	$350	✅	❌	✅	Y / Y	⭐️ 5 (18)
Villa w/a Huge Terrace & Grill \| Mini Golf \| Pool	$110,702	$381	75%	5	4	2	$350	✅	❌	✅	Y / Y	⭐️ 4.9 (77)
Casa Bella \| Pool \| Mini Golf \| BBQ \| Nespresso	$130,383	$450	76%	5	3	3	$299	✅	❌	❌	Y / Y	⭐️ 4.5 (12)
5BR Villa Heated Pool/ Firepit/ Cabana/ 10ms Beach	$135,710	$480	74%	5	4	2	$285	✅	❌	✅	Y / Y	⭐️ 4.8 (61)
Modern 5BR Villa with Heated Pool, 9 mins to Ocean	$88,540	$379	60%	5	3	1	$299	✅	❌	✅	Y / Y	⭐️ 0 (0)
Miami Waterfront w/Heated Pool-Great for Families!	$75,352	$248	80%	5	3	4	$249	✅	❌	✅	Y / Y	⭐️ 4.3 (54)
Tranquil Oasis - Spacious Bedrooms - 10mins Beach	$161,120	$638	69%	5	3	4	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (20)
Luxury Pool Villa! \| 5BD 4BA	$111,820	$468	63%	5	4	1	$299	✅	❌	✅	Y / Y	⭐️ 5 (9)
Villa Luxe \| Modern \| Pool \| Covered Terrace	$213,366	$779	72%	5	3	1	$350	✅	❌	✅	Y / Y	⭐️ 4.8 (21)
Modern 5BR Villa with Heated Pool, 9 mins to Ocean	$82,020	$415	54%	5	3	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Bliss Waterfront 5BR with Heated Pool & Jacuzzi	$75,897	$379	53%	5	3	1	$299	✅	✅	✅	Y / Y	⭐️ 5 (3)
Waterfront Mansion The GlamHomes	$317,688	$1,600	53%	5	5	1	$500	✅	✅	✅	Y / Y	⭐️ 5 (1)
New Luxe Oasis By THE GLAM HOMES	$119,374	$604	54%	5	3	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (1)
Villa Azur \| Fire Pit \| Pool \| Xbox & Game Room	$65,999	$322	56%	5	5	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (2)
NuevHotel Casa Bella Resort Style Aventura Villa, Pool, BBQ, Mini Golf, 6min from the Aventura Mall	$219,086	$730	82%	5	3	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (37)
Aventura Estates- Superb Luxury - Heated Pool/5bdr	$239,456	$800	81%	5	5	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (4)
Bliss Waterfront 5BR with Heated Pool & Jacuzzi	$87,203	$418	57%	5	3	1	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Miami Waterfront w/Heated Pool-Great for Families!	$281,088	$800	96%	5	3	3	$0	✅	❌	✅	Y / Y	⭐️ 0 (3)
* Peaceful Pool House ~ 5BR/3BA	$72,359	$349	51%	5	3	1	$299	✅	✅	✅	Y / Y	⭐️ 0 (0)
Spacious 5BR Villa with Heated Pool, 9min to Ocean	$110,962	$433	67%	5	4	1	$299	✅	❌	✅	Y / Y	⭐️ 4 (3)
Casa De Amor\| Designer 12 PPL Villa Heated Pool	$167,002	$500	89%	5	5	3	$350	✅	✅	❌	Y / Y	⭐️ 4.5 (33)
5/3 AVENTURA RANCH IN DESIRABLE LOCATION	$84,546	$231	100%	5	3	3	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (113)

Return Metrics

27.25% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$83,878	$167,756	$251,634	$335,512	$419,390	$838,781	$2,516,345
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,025,200	$1,025,200	$1,025,200	$1,025,200	$1,025,200	$1,025,200	$1,025,200
Down Payment	$256,300	$256,300	$256,300	$256,300	$256,300	$256,300	$256,300
Property Appreciation	$38,445	$78,043	$118,829	$160,839	$204,109	$440,728	$1,829,036
Total Return	$1,403,823	$1,527,299	$1,651,964	$1,777,852	$1,905,000	$2,561,010	$5,626,882

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.25%

Cap Rate

13.29%

Return on Investment

43.83%

20000 Highland Lakes Blvd Miami FL 33179 Miami, FL, 33179

5 bed • 4 bath • 15 guests

Purchase Price

Est. $6,147/mo

This property is for sale!

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$211,499

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $673/night at 60% occupancy.Projected nightly rate is $505/night at 67% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 3% of comparables

Seasonality

40 Airbnb Comparables

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

$129,832

Avg annual revenue

67%

Avg occupancy rate

$505

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

$30k

$125k

$225k

$325k

$83,878

Profit

Revenue

$211,499

Operating Expenses

$41,175

Operating Income

$170,324

Mortgage & Taxes

$86,446

Profit (Cash Flow)

$83,878

$307,745

Cash Investment

Down Payment

$256,300

Renos & Furnishing

$13,000

Closing Costs

$38,445

Total

$307,745

DSCR Ratio

Strong

1.97

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.25%

Cap Rate

13.29%

Return on Investment

43.83%

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

$60,821

Deductible property tax

$12,687

Your total deduction

$44,872

Your adjusted annual income

$150,000 - $44,872 = $105,128

Taxes on $105,128 (30%)

$31,538

Your old tax bill

$45,000

Your new tax bill

$31,538

Estimated tax savings

$13,462

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:

8,910 sqft

Year built:

1960

Size:

1,964 sqft

Type:

SFR

Parking:

Heating:

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
19020 Ne 20th Ave	6	4	3,770	-	10,938	1958	$2,300,000	509
2380 Ne 194th St	4	3	2,158	-	7,980	1967	$0	-
2251 Ne 191st St	4	2	1,937	-	7,500	1960	$950,000	38
19840 Ne 24th Ave	5	4	3,405	-	9,530	1980	$0	-
20500 Highland Lakes Blvd	3	2	1,968	-	8,200	1963	$757,000	-
19701 Ne 21st Ct	5	3	3,106	-	11,943	1959	$1,200,000	-
1415 Ne 199th St	3	2	2,000	-	8,025	1958	$0	-
1231 North Dr	4	2	1,818	-	7,891	1957	$560,000	-
1255 Ne 199th St	5	3	3,033	-	9,450	1954	$820,000	-
2560 Ne 207th Ter	3	2	1,768	-	8,910	1959	$790,000	19

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: 8,910 sqft

Building area: 1,964 sqft

Garage: No

Heating:

Pool: Yes

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: 0100:SINGLE FAM,GENERAL

Land Use: Residential

Parcel Number: 30-1233-010-0210

Flood Zone: Yes, Zone

Tax Info

Year Assessed: 2023

Assessed Value: $652,021

County Est. Land Value: $400,677

Assessed Land Value: $400,677

County Est. Structure Value: $251,344

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
05/04/23	$1,087,000	75%	Soflo Lush Getaways Llc
12/06/18	$520,000	75%	9386 2266 Quebec Inc
07/12/17	$380,000	100%	Florida Blue Port Real Estate Investment
03/28/13	$0	0%	Beverly Fucheck
07/01/08	$0	0%	Chaim Grosz
03/30/07	$419,000	80%	Maximilan Fucheck Sr, Beverly Fucheck
03/14/07	$285,000	105%	Webuyhousescashusa Inc
09/23/05	$550,000	80%	Judith Fernandez
04/08/05	$520,000	90%	Martha L Moreno
Invalid Date	$0	0%	Arcata Investments 2 Llc

Ownership

Name: Soflo Lush Getaways Llc

Owner Occupied: No

Owner Mailing Address: 7901 4th St N Ste 300, Saint Petersburg, FL

Years Owned: 13

Home Equity: $431,750

Mortgage Balance Remaining: $815,250

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No