BNBCalc Short Term Rental Investment Analysis 218 SE 14th St apt 902, Miami, FL 33131, USA

2 bed • 2 bath • 4 guests • $599,000

BNB

Calc

Annual Revenue

$71,588

Profit (Cash Flow)

$8,795

Cap Rate

8.2%

Annual Revenue

$71,588

AirDNA projects $392/night at 50% occupancy ($71,587).

BNB Calc projects a 50% occupancy rate, $392 rate per night.

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

Return Metrics

6.09% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,794	$17,589	$26,384	$35,179	$43,973	$87,947	$263,842
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$479,200	$479,200	$479,200	$479,200	$479,200	$479,200	$479,200
Down Payment	$119,800	$119,800	$119,800	$119,800	$119,800	$119,800	$119,800
Property Appreciation	$17,970	$36,479	$55,543	$75,179	$95,405	$206,005	$854,930
Total Return	$625,764	$653,068	$680,927	$709,358	$738,378	$892,953	$1,717,772

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.09%

Cap Rate

8.21%

Return on Investment

22.63%

218 SE 14th St Miami, Florida, 33131

2 bed • 2 bath • 4 guests

Purchase Price

Est. $2,873/mo

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$71,588

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,795

Profit

Revenue

$71,588

Operating Expenses

$22,386

Operating Income

$49,201

Mortgage & Taxes

$40,407

Profit (Cash Flow)

$8,795

$144,270

Cash Investment

Down Payment

$119,800

Renos & Furnishing

$6,500

Closing Costs

$17,970

Total

$144,270

DSCR Ratio

Acceptable

1.22

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.09%

Cap Rate

8.21%

Return on Investment

22.63%

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

$28,429

Deductible property tax

$5,930

Your total deduction

$51,444

Your adjusted annual income

$150,000 - $51,444 = $98,556

Taxes on $98,556 (30%)

$29,567

Your old tax bill

$45,000

Your new tax bill

$29,567

Estimated tax savings

$15,433

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