$71,398
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $362/night at 54% occupancy.Projected nightly rate is $360/night at 66% occupancy.
Top 76% of comparables
Top 36% 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.
$90,818
Avg annual revenue
66%
Avg occupancy rate
$360
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$100k
$175k
$260k
Sign up to see the data on 40 all comparables
$10,829
Profit
Revenue
$71,398
Operating Expenses
$22,962
Operating Income
$48,436
Mortgage & Taxes
$37,607
Profit (Cash Flow)
$10,829
$136,725
Cash Investment
Down Payment
$111,500
Renos & Furnishing
$8,500
Closing Costs
$16,725
Total
$136,725
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.92%
Cap Rate
8.68%
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
$26,460
Deductible property tax
$5,519
Your total deduction
$8,190
Your adjusted annual income
$150,000 - $8,190 = $141,810
Taxes on $141,810 (30%)
$42,543
Your old tax bill
$45,000
Your new tax bill
$42,543
Estimated tax savings
$2,457
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:
5,888 sqft
Year built:
1950
Size:
1,368 sqft
Type:
SFR
Parking:
-
Heating:
NONE
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 450 Ne 115th St | 3 | 3 | 2,346 | - | 10,120 | 1961 | $510,000 | 620 |
| 249 Ne 110th St | 2 | 1 | 937 | - | 5,000 | 1947 | $305,000 | 81 |
| 273 Ne 107th St | 2 | 1 | 958 | - | 7,188 | 1940 | $595,000 | 55 |
| 237 Ne 110th Ter | 3 | 2 | 1,300 | - | 5,000 | 1946 | $380,000 | - |
| 269 Ne 112th St | 2 | 2 | 1,470 | - | 5,520 | 1955 | $655,000 | 24 |
| 11010 Ne 4th Ave | 4 | 2 | 1,906 | - | 6,435 | 1944 | $640,000 | 40 |
| 290 Ne 112th St | 3 | 2 | 1,447 | - | 5,520 | 1962 | $750,000 | 96 |
| 284 Ne 118th Ter | 3 | 1 | 1,434 | - | 7,812 | 1953 | $490,000 | 217 |
| 11510 W Biscayne Canal Rd | 4 | 3 | 2,029 | - | 9,788 | 1954 | $1,200,000 | 53 |
| 266 Ne 110th St | 3 | 2 | 1,523 | - | 6,700 | 1954 | $640,000 | 75 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 5,888 sqft
- Building area: 1,368 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: 5700:DUPLEXES,GENERAL
- Land Use: Residential
- Parcel Number: 30-2231-029-0260
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $337,272
- County Est. Land Value: $247,543
- Assessed Land Value: $247,543
- County Est. Structure Value: $89,729
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/22/22 | $396,200 | 83% | C & M Sweet Bakery Inc |
| Invalid Date | $75,000 | 0% | Fritz Casimir, Fritz Jeannette E Casimir |
Ownership
- Name: C & M Sweet Bakery Inc
- Owner Occupied: No
- Owner Mailing Address: 13804 Nw 7th Ave, Miami, Fl 33168
- Years Owned: 26
- Home Equity: -
- Mortgage Balance Remaining: $544,185
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: Yes
Schools
- Middle School: North Miami Middle School with 3/10 star rating
- High School: North Miami Senior High School with 2/10 star rating