BNBCalc Short Term Rental Investment Analysis 23 Se 12th St 1-8, Dania Beach, FL 33004

1 bed • 1 bath • 3 guests • $1,750

BNB

Calc

Annual Revenue

$26,210

Profit (Cash Flow)

$9,005

Cap Rate

521.3%

Annual Revenue

$26,210

Airbtics projects $104/night at 69% occupancy ($26,209). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 69% occupancy rate, $104 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,378	$24,042	$33,544	$42,363
Occupancy	60%	74%	82%	90%
Nightly Rate	$77	$86	$107	$120

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spectacular Suite 5 Mins to Beach Free Parking	$25,811	$86	78%	1	1	2	$90	❌	❌	❌	N / N	⭐️ 4.6 (39)
Lovely Suite 5 Mins to Beach Free Parking	$26,173	$84	80%	1	1	2	$80	❌	❌	❌	N / N	⭐️ 5 (44)
Cozy Suite 5 Mins to Beach Free Parking	$17,550	$70	62%	1	1	2	$80	❌	❌	❌	N / N	⭐️ 4.8 (40)
Spacious & cute unit in tranquil yet central area!	$20,235	$70	75%	1	1	1	$60	❌	❌	❌	N / Y	⭐️ 4.6 (79)
Troya beach apartment	$18,631	$82	60%	1	1	2	$40	❌	❌	✅	N / N	⭐️ 4.8 (8)
Comfortable vacation rental in Dania Beach, FL	$13,440	$102	36%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Sunshine 1/1 Dania Beach Rental	$23,004	$109	56%	1	1	1	$25	❌	❌	✅	Y / Y	⭐️ 4.6 (47)
Beach and Hard Rock Hollywood Vacation House HA02	$37,009	$120	76%	1	1	1	$110	❌	❌	✅	N / Y	⭐️ 4.8 (58)
Hollywood Vacation in Perfect Beach Location HA01	$30,421	$123	60%	1	1	1	$110	❌	❌	✅	N / Y	⭐️ 4.8 (39)
Cozy Little Studio in Hollywood	$26,113	$75	91%	1	2	1	$50	❌	❌	❌	N / Y	⭐️ 4.8 (63)
ECO-Mango House 8 min to FLL Airport & Port Cruise	$25,934	$85	80%	1	1	2	$45	❌	❌	✅	N / Y	⭐️ 5 (220)
Sunset A @ Oasis in Hollywood, FL 3 miles to Beach	$30,378	$95	78%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (204)
The unit for you	$37,639	$103	92%	1	1	1	$145	❌	❌	❌	N / Y	⭐️ 4.8 (45)
Cottage style studio near many beaches!	$26,352	$72	100%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.8 (38)
326-4 Coastal Style 1B 1BA 8 Minutes to the beach.	$36,827	$117	86%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
Last minute deal, 2 miles from the Beach	$23,785	$107	59%	1	1	7	$99	✅	❌	❌	N / Y	⭐️ 5 (7)
Blue Wave Bungalow - 1/1 - Stylish	$35,768	$127	73%	1	1	2	$95	❌	❌	✅	Y / N	⭐️ 5 (18)
beach apartment	$14,573	$69	55%	1	1	2	$40	❌	❌	✅	N / N	⭐️ 4.3 (6)
326-1 1 Bedr. 1 Bath up-4guests 8 Minutes Beach.	$38,088	$109	91%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (24)
1 BR Dania Beach Suite w/ Laundry and Kitchen	$30,262	$99	82%	1	1	28	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
☼ Coastal 1/1 Pool Home Near Beach + Shopping	$25,412	$131	53%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (15)
Small House for two	$21,134	$78	68%	1	1	2	$130	❌	✅	✅	Y / Y	⭐️ 4.8 (243)
Rustic, Homey Unit 2	$16,752	$70	62%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (50)
Modern Apt. near Hollywood Beach	$37,524	$109	90%	1	1	1	$149	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Cozy & Chic Condo	$34,924	$116	79%	1	1	3	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Dania Beach pool private 234B	$21,580	$67	88%	1	1	1	$0	✅	❌	✅	N / Y	⭐️ 4.5 (11)
Cozy studio mins from the airport and the beach	$19,618	$80	67%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Private entrance- Near FLL airport and beach!	$12,225	$91	35%	1	1	2	$30	❌	❌	❌	N / Y	⭐️ 4.8 (14)
Guest House/Studio/Apartment	$25,741	$78	89%	1	1	5	$65	✅	❌	❌	N / Y	⭐️ 5 (51)
Zen Nest 2 Miles from the Beach !	$23,650	$105	60%	1	1	5	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
RV Louisiana in Miami !	$29,796	$87	90%	1	1	1	$125	❌	❌	✅	N / Y	⭐️ 4.8 (25)
Cozy Studio, Unit 1	$6,757	$22	79%	1	1	2	$55	❌	❌	❌	Y / Y	⭐️ 4.9 (33)
2 miles from the beach sleeps 3	$22,391	$80	73%	1	1	7	$109	✅	❌	❌	Y / N	⭐️ 4.8 (27)
dania beach pool house 234back#1	$26,125	$86	83%	1	1	1	$0	✅	❌	✅	N / N	⭐️ 5 (3)
Beach villa	$14,559	$74	52%	1	1	2	$35	❌	❌	❌	N / N	⭐️ 4.5 (7)
Efficient & Inviting Suite w Kitchen & Laundry	$21,801	$90	61%	1	1	28	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (45)
Lovely apartment in Hollywood	$22,466	$84	71%	1	1	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (12)
Private cozy cottage in tranquil pocket, near US 1	$23,212	$76	80%	1	1	1	$60	❌	❌	❌	N / N	⭐️ 4.8 (68)

Return Metrics

193.54% 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)	$9,004	$18,009	$27,013	$36,018	$45,022	$90,045	$270,137
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,400	$1,400	$1,400	$1,400	$1,400	$1,400	$1,400
Down Payment	$350	$350	$350	$350	$350	$350	$350
Property Appreciation	$52	$106	$162	$219	$278	$601	$2,497
Total Return	$10,807	$19,865	$28,925	$37,987	$47,051	$92,397	$274,384

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

193.54%

Cap Rate

521.29%

Return on Investment

195.04%

23 Se 12th St 1-8 Dania Beach, FL, 33004

1 bed • 1 bath • 3 guests

Purchase Price

Est. $8/mo

Inquire about this property

Contact Agent

Dania Beach

Zoning

Laws

$26,210

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $104/night at 69% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$25,137

Avg annual revenue

69%

Avg occupancy rate

$104

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

$5k

$20k

$40k

$55k

$9,005

Profit

Revenue

$26,210

Operating Expenses

$17,087

Operating Income

$9,123

Mortgage & Taxes

$118

Profit (Cash Flow)

$9,005

$4,653

Cash Investment

Down Payment

$350

Renos & Furnishing

$4,250

Closing Costs

$53

Total

$4,653

DSCR Ratio

Strong

77.28

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

193.54%

Cap Rate

521.29%

Return on Investment

195.04%

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

$83

Deductible property tax

$17

Your total deduction

-$8,245

Your adjusted annual income

$150,000 - -$8,245 = $158,245

Taxes on $158,245 (30%)

$47,473

Your old tax bill

$45,000

Your new tax bill

$47,473

Estimated tax savings

-$2,473

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