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 20000 Highland Lakes Blvd, Miami, FL, 33179

5 bed • 4 bath • 15 guests • $1,500,000

BNB

Calc

Annual Revenue

$175,975

Profit (Cash Flow)

$150,715

Cap Rate

10.7%

Annual Revenue

$175,975

AirDNA projects $679/night at 62% occupancy ($153,760). Airbtics projects $501/night at 65% occupancy ($118,941). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 66% occupancy rate, $730 rate per night.

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

Percentiles25%50%75%90%
Revenue$80,069$105,940$154,653$231,252
Occupancy55%66%75%80%
Nightly Rate$380$420$543$765

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
Modern 5BR Villa with Heated Pool, 9 mins to Ocean

No image available

$78,023
$369
52%
531$299✅❌✅Y / Y⭐️ 0 (0)
Glam Fun Villa w/Game Room & XBox | Pool+Fire Pit

No image available

$107,376
$424
66%
552$350✅❌✅Y / Y⭐️ 5 (80)
Casa Bella | Pool | Mini Golf | BBQ | Nespresso

No image available

$117,518
$441
70%
533$299✅❌❌Y / Y⭐️ 4.5 (13)
5BR Villa Heated Pool/ Firepit/ Cabana/ 10ms Beach

No image available

$139,835
$519
71%
542$285✅❌✅Y / Y⭐️ 5 (67)
Villa w/a Huge Terrace & Grill | Mini Golf | Pool

No image available

$114,686
$384
76%
542$350✅❌✅Y / Y⭐️ 5 (81)
Miami 5BR House w/ BasketBall+Heated Pool + Games!

No image available

$102,660
$406
65%
533$325✅❌❌Y / Y⭐️ 5 (66)
*Stunning Pool Villa! | 5BR/3BA

No image available

$67,150
$295
54%
531$299✅❌✅Y / Y⭐️ 5 (9)
Waterfront Miami Villa Heated Pool | Near Aventura

No image available

$249,913
$766
88%
523$200✅❌✅Y / Y⭐️ 4.7 (77)
Heated Pool Modern 5 Bedrooms House 9 min to Ocean

No image available

$141,680
$460
82%
534$275✅❌❌Y / Y⭐️ 5 (69)
Spacious Modern Home 5BR Heated Pool, 9mn to Beach

No image available

$115,650
$384
80%
54.54$265✅❌❌Y / Y⭐️ 5 (57)
Villa Blanca 5 bedroom 3 Bath w/Heated Pool & BBQ

No image available

$94,279
$356
68%
534$350✅❌❌Y / Y⭐️ 5 (17)
Modern Oasis Miami

No image available

$337,764
$1,173
77%
56.52$550✅✅❌Y / Y⭐️ 5 (37)
Villa Bianco 5BR/4BA Heated Pool - Aventura Luxury

No image available

$120,658
$442
72%
53.53$275✅❌✅Y / Y⭐️ 5 (48)
Sunkissed Serenity Villa | Pool FirePit Mini Golf

No image available

$114,073
$391
77%
532$350✅❌✅Y / Y⭐️ 5 (82)
Sunshine Hideaway Villa | Pool Terrace | Fire Pit

No image available

$90,098
$322
71%
532$350✅❌✅Y / Y⭐️ 5 (115)
Villa Luxe | Modern | Pool | Covered Terrace

No image available

$150,890
$555
71%
531$350✅❌✅Y / Y⭐️ 5 (32)
Modern Waterfront Paradise - Near Beach -Sleeps 12

No image available

$208,080
$878
63%
55.53$400✅❌❌Y / Y⭐️ 5 (51)
BnB Hyperion | 5B Home w/ Heated Pool | Sleeps 11

No image available

$109,525
$494
57%
52.51$275✅✅❌Y / Y⭐️ 5 (15)
Luxury Pool Villa! | 5BD 4BA

No image available

$99,487
$476
55%
541$299✅❌✅Y / Y⭐️ 5 (12)
Stunning Villa! | 5BR/3BA w/ Heated Pool

No image available

$96,118
$423
59%
531$299✅❌✅Y / Y⭐️ 4.4 (13)
Peaceful House w/ Luxurious Heated Pool

No image available

$68,954
$342
53%
531$299✅✅✅Y / Y⭐️ 4.5 (12)
* Peaceful Pool House ~ Large and Cozy! | 5BR/3BA

No image available

$59,325
$261
58%
531$299✅✅✅Y / Y⭐️ 4.5 (53)
Villa Azur | Fire Pit | Pool | Xbox & Game Room

No image available

$100,786
$411
67%
552$0✅❌✅Y / Y⭐️ 5 (7)
Bliss Waterfront 5BR with Heated Pool & Jacuzzi

No image available

$77,482
$362
56%
531$299✅✅✅Y / Y⭐️ 4 (4)
Spacious 5BR Villa with Heated Pool, 9min to Ocean

No image available

$88,725
$407
56%
541$299✅❌✅Y / Y⭐️ 4.5 (4)
Villa w/ Grill+Mini Golf+Billiards+Pool

No image available

$120,081
$418
73%
542$350✅❌✅Y / Y⭐️ 5 (19)
Miami Waterfront w/Heated Pool-Great for Families!

No image available

$72,030
$244
76%
534$249✅❌✅Y / Y⭐️ 4.3 (55)
*Luxury Pool Villa 2 | 5 BD 4 BA

No image available

$63,687
$334
48%
541$299✅✅✅Y / Y⭐️ 0 (2)
5BR Villa in Skylake

No image available

$91,818
$540
46%
533$300✅❌✅Y / Y⭐️ 4.5 (21)
Elegant Home with Heated Pool

No image available

$135,472
$597
62%
531$0✅❌✅Y / Y⭐️ 0 (1)
Tranquil Oasis - Spacious Bedrooms - 10mins Beach

No image available

$161,120
$638
69%
534$0✅❌❌Y / Y⭐️ 4.8 (20)
Miami Lakefront Family Paradise! 5 Beds, Htd Pool

No image available

$114,777
$392
80%
532$0✅❌✅Y / Y⭐️ 5 (85)
Modern 5BR Villa with Heated Pool, 9 mins to Ocean

No image available

$82,020
$415
54%
531$0✅❌✅Y / Y⭐️ 0 (0)
Heated Pool Home, Near Beach

No image available

$132,200
$602
60%
531$0✅✅✅Y / Y⭐️ 0 (0)
Blue Sky Villa with Heated pool

No image available

$166,676
$495
92%
531$0✅❌❌Y / N⭐️ 5 (11)
Lakefront Retreat Perfect for Family Fun With Heat

No image available

$119,083
$392
83%
532$0✅❌✅Y / Y⭐️ 5 (45)
Waterfront Mansion The GlamHomes

No image available

$317,688
$1,600
53%
551$500✅✅✅Y / Y⭐️ 5 (1)
New Luxe Oasis By THE GLAM HOMES

No image available

$119,374
$604
54%
531$0✅❌✅Y / Y⭐️ 5 (1)
Beach, Sun, Pool, BBQ & Shop! – Sleeps 26!

No image available

$82,899
$302
75%
52.51$0✅❌✅Y / Y⭐️ 5 (21)
spacious Home with Heated Pool

No image available

$125,996
$765
45%
541$0✅❌✅Y / Y⭐️ 0 (1)

Return Metrics

45.87% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$150,715$301,430$452,145$602,861$753,576$1,507,153$4,521,459
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,199,999$1,199,999$1,199,999$1,199,999$1,199,999$1,199,999$1,199,999
Down Payment$300,000$300,000$300,000$300,000$300,000$300,000$300,000
Property Appreciation$45,000$91,350$139,090$188,263$238,911$515,874$2,140,893
Total Return$1,695,715$1,892,780$2,091,236$2,291,124$2,492,487$3,523,027$8,162,353

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

45.87%

Cap Rate

10.74%

Return on Investment

63.12%

property-location

20000 Highland Lakes Blvd Miami, Florida, 33179

5 bed • 4 bath • 15 guests

Est. $7,195/mo

Agent

Inquire about this property

Contact Agent

$1,403,400

Zestimate

Miami

Guide

Zoning

Market

Guide


Laws


Market Data

174

Airbnb Investor Score

$52,872

Annual Profit

10.7%

Cap Rate

45.9%

Cash on Cash

$175,975

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $679/night at 62% occupancy ($153,760.41). Airbtics projects $501/night at 65% occupancy ($118,941).

Top 51% of comparables

Top 11% 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.

$123,891

Avg annual revenue

65%

Avg occupancy rate

$501

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

$60k

$150k

$240k

$340k

Sign up to see the data on 40 all comparables

$150,715

Profit

Revenue

$175,975

Operating Expenses

$14,759

Operating Income

$161,215

Mortgage & Taxes

$10,500

Profit (Cash Flow)

$150,715

$328,568

Cash Investment

Down Payment

$300,000

Renos & Furnishing

$28,568

Total

$328,568

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

45.87%

Cap Rate

10.74%

Profit (Cummulative)

$150,715

$1,200,000

$28,568

$45,000

$0

Total Gain

$207,420

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

$85,749

Deductible property tax

$10,500

Your total deduction

$277,450

Your adjusted annual income

$150,000 - $277,450 = -$127,450


Taxes on -$127,450 (30%)

-$38,235

Your old tax bill

$45,000

Your new tax bill

-$38,235


Estimated tax savings

$83,235

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:

8,908 sqft

Year built:

1960

Size:

1,964 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Central, Electric

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 1
  • Lot size: 8,908 sqft
  • Building area: 1,964 sqft
  • Garage: No
  • Heating: Central, electric
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Ceiling Fan(s), Central Air, Electric
  • View: Garden, Pool
  • Parking: Circular Driveway, Driveway
  • Amenities: Dishwasher, Dryer, Electric Range, Electric Water Heater, Microwave, Washer
  • Price per square foot: $599

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 3012330100210
  • Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $808,705
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $1,178,100


Schools

  • Elementary School: Virginia A Boone-Highland Oaks School with 7/10 star rating
  • Middle School: Highland Oaks Middle School with 6/10 star rating
  • High School: Dr Michael M. Krop Senior High School with 5/10 star rating