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 301 Sunrise Dr, Key Biscayne, FL, 33149

2 bed • 2 bath • 6 guests • $655,800

BNB

Calc

Annual Revenue

$71,281

Profit (Cash Flow)

$4,096

Cap Rate

7.4%

Annual Revenue

$71,281

AirDNA projects $250/night at 49% occupancy ($44,742). Airbtics projects $287/night at 68% occupancy ($71,281). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, $287 rate per night.

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

Percentiles25%50%75%90%
Revenue$39,213$67,400$115,529$166,922
Occupancy50%69%85%100%
Nightly Rate$211$260$363$447

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
WELCOME TO PARADISE
$75,458
$306
64%
224$150✅❌❌Y / Y⭐️ 5 (53)
Cozy beach apartment in the heart of Key Biscayne
$55,130
$169
86%
211$145✅❌✅Y / Y⭐️ 5 (308)
Beach Getaway! 2 Amazing Suites, Full-Kitchen
$197,640
$540
100%
221$0✅❌❌Y / Y⭐️ 0 (0)
In The Heart of it All! Beach Access, Pool
$83,075
$234
97%
221$0✅❌❌Y / Y⭐️ 4 (8)
Private Beach Access! 2 Large Suite, Living Room
$196,908
$538
100%
221$0✅❌❌Y / Y⭐️ 0 (0)
Tropical Relaxation! 2 Bedroom Room, Beach Access
$85,644
$234
100%
221$0✅❌❌Y / Y⭐️ 4 (8)
Enjoy Key Biscayne's Best! Modern Suite, Pool
$84,912
$232
100%
221$0✅❌❌Y / Y⭐️ 3.5 (8)
2 Bedroom Suites in Key Biscayne(7) ⧔
$53,944
$289
51%
224$0✅❌❌N / Y⭐️ 4 (19)
Exclusive apartment, steps from the Beach!!!
$64,989
$240
66%
224$250✅✅❌Y / Y⭐️ 5 (72)
Departamento en Cayo Vizcaíno
$77,028
$265
75%
223$200✅❌✅Y / N⭐️ 4.8 (7)
KEY BISCAYNE ISLAND PARADISE
$99,722
$376
69%
227$200✅❌❌Y / Y⭐️ 5 (13)
2 Bedroom Suites in Key Biscayne (4)❃
$41,314
$166
68%
224$0✅❌❌N / Y⭐️ 4.5 (22)
Prime Beach Location! 2 Great Units, Pool
$183,000
$500
100%
221$0✅❌❌Y / Y⭐️ 0 (0)
2 Bedroom Suites Key Biscayne
$65,332
$255
70%
224$0✅❌❌N / Y⭐️ 4 (21)
2 Bedroom Suites in Key Biscayne (5)❃
$48,019
$160
82%
224$0✅❌❌N / Y⭐️ 4 (42)
Key Biscayne apt w/beach access resort condo
$102,663
$330
85%
227$170✅❌✅Y / Y⭐️ 5 (17)
2 Bedroom Suites in Key Biscayne (1)
$44,012
$185
65%
224$0✅❌❌N / Y⭐️ 4.2 (28)
2 Bedroom Suites in Key Biscayne (2)
$33,965
$160
58%
224$0✅❌❌N / Y⭐️ 3.6 (8)
2 Bedroom apartment in Key Biscayne(3)♬
$39,198
$153
70%
224$0✅❌❌N / Y⭐️ 4 (79)
Key Biscayne Beach Condo
$50,831
$224
62%
2290$140✅✅❌Y / N⭐️ 0 (2)
Cozy Vacation Getaway
$54,092
$266
49%
215$200✅❌❌Y / N⭐️ 0 (2)
Boho Beach Apartment
$90,695
$295
84%
222$0✅❌❌Y / N⭐️ 4.6 (29)
Lovely townhome in Key Biscayne. 2 bedrooms 2 bath
$82,542
$281
79%
224$160✅❌✅Y / Y⭐️ 5 (17)
2 Bedroom Suites in Key Biscayne (3)❃
$27,582
$157
48%
224$0✅❌❌N / Y⭐️ 3.5 (11)
Key Biscayne Modern Apartment
$61,602
$404
41%
222$120✅❌❌Y / N⭐️ 4.5 (37)
2/2 Apt at Key Biscayne
$101,456
$360
77%
216$0✅✅❌Y / Y⭐️ 5 (9)
Amazing Key Biscayne Two Bedroom Unit, Free Pkg
$18,685
$111
46%
211$150✅❌❌Y / Y⭐️ 5 (17)
Key Biscayne townhouse
$153,955
$427
96%
22.57$100✅❌❌Y / Y⭐️ 5 (5)
Amazing Townhouse Key Biscayne Miami
$47,214
$150
86%
2215$150✅❌❌Y / Y⭐️ 5 (1)
Great Apartment on Key Biscayne
$110,877
$374
81%
223$0✅❌✅Y / Y⭐️ 5 (5)
Gorgeous key biscayne beach apartment
$56,364
$200
77%
212$0✅❌✅Y / Y⭐️ 4.6 (18)
Petit comité house
$84,192
$426
54%
213$0❌❌❌Y / N⭐️ 0 (0)
Exclusive 2 BR Apartment @Key Biscayne With Pool
$28,331
$215
36%
2230$150✅❌❌Y / Y⭐️ 5 (1)
Cozy beach home
$48,172
$350
37%
227$100✅❌✅Y / Y⭐️ 4.8 (4)
Le Phare Key Biscayne Beach Home 2 blocks to beach
$81,618
$223
100%
2230$150✅❌❌Y / Y⭐️ 0 (2)
Beach Apartment in Key Biscayne
$35,254
$224
43%
2215$0✅❌❌Y / N⭐️ 0 (1)
Cozy beach apartment in KB
$46,242
$234
54%
223$0✅❌❌Y / N⭐️ 0 (0)

Return Metrics

2.6% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$4,096$8,192$12,288$16,385$20,481$40,962$122,888
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$524,640$524,640$524,640$524,640$524,640$524,640$524,640
Down Payment$131,160$131,160$131,160$131,160$131,160$131,160$131,160
Property Appreciation$19,674$39,938$60,810$82,308$104,451$225,540$935,998
Total Return$679,570$703,930$728,899$754,493$780,733$922,303$1,714,687

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

2.6%

Cap Rate

7.37%

Return on Investment

19.2%

property-location

301 Sunrise Dr 2AE Key Biscayne, Florida, 33149

2 bed • 2 bath • 6 guests

Est. $3,145/mo

Agent

Inquire about this property

Contact Agent

$655,800

Zestimate

30

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

1.09

<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%

Profit (Cummulative)

$4,096

$524,640

$6,500

$19,674

$0

Total Gain

$30,213

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

$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