301 Sunrise Dr 2AE Key Biscayne, Florida, 33149
2 bed • 2 bath • 6 guests
Est. $3,145/mo

Inquire about this property
Contact Agent
$655,800
Zestimate
Airbnb Investor Score
$4,096
Annual Profit
7.4%
Cap Rate
2.6%
Cash on Cash
$71,281
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $250/night at 49% occupancy.Projected nightly rate is $287/night at 68% occupancy.
Top 53% of comparables
Top 41% 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.
$72,869
Avg annual revenue
68%
Avg occupancy rate
$287
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$75k
$135k
$200k
Sign up to see the data on 40 all comparables
$4,096
Profit
Revenue
$71,281
Operating Expenses
$22,947
Operating Income
$48,334
Mortgage & Taxes
$44,238
Profit (Cash Flow)
$4,096
$157,334
Cash Investment
Down Payment
$131,160
Renos & Furnishing
$6,500
Closing Costs
$19,674
Total
$157,334
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.6%
Cap Rate
7.37%
STR Tax Calculator (USA)
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
$31,125
Deductible property tax
$6,492
Your total deduction
$61,770
Your adjusted annual income
$150,000 - $61,770 = $88,230
Taxes on $88,230 (30%)
$26,469
Your old tax bill
$45,000
Your new tax bill
$26,469
Estimated tax savings
$18,531
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:
-
Year built:
1967
Size:
1,015 sqft
Type:
CONDO
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: 5
- Lot size: -
- Building area: 1,015 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: Covered
- Amenities: -
- Price per square foot: $646
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 2452050270150
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2023
- Assessed Value: $550,275
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $655,800
Schools
- Middle School: Ponce De Leon Middle School with 4/10 star rating
- High School: Coral Gables Senior High School with 6/10 star rating