BNBCalc Short Term Rental Investment Analysis 6131 Coral Way, Miami, FL 33155

3 bed • 3 bath • 9 guests • $699,000

BNB

Calc

Annual Revenue

$71,212

Profit (Cash Flow)

$1,122

Cap Rate

6.9%

Annual Revenue

$71,212

Airbtics projects $291/night at 67% occupancy ($71,211). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 67% occupancy rate, $291 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$42,673	$69,400	$93,611	$147,225
Occupancy	55%	71%	80%	86%
Nightly Rate	$204	$257	$307	$451

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Immaculate spacious 3/2 in the heart of Miami, FL	$52,198	$181	74%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (75)
Your Home away from Home	$101,193	$308	86%	3	2	2	$150	❌	✅	✅	Y / Y	⭐️ 4.8 (190)
Coral Way Getaway	$60,819	$299	55%	3	2	2	$130	❌	✅	❌	Y / Y	⭐️ 4.3 (10)
Relax Oasis Near Downtown Miami	$53,595	$217	61%	3	2	1	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (24)
Quiet Modern Home in Miami 3 bdrm 2 bath & parking	$59,252	$218	72%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (131)
Central Coral Gables 3 BR mins from Miracle Mile	$59,078	$176	86%	3	2	1	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (171)
Miami Close to it All	$56,372	$176	84%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (145)
3br Oasis near Coral Gable	$60,308	$199	77%	3	2	2	$220	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Royal Palm Retreat hot tub1 mile from Coral Gables	$70,062	$251	73%	3	2	2	$157	❌	✅	❌	Y / Y	⭐️ 5 (249)
Quiet Home mins from Mia Airport ! 3/2	$57,596	$176	88%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (70)
Low Price 3bd, Big Pool Resort! Airport & Downtwn!	$53,215	$201	67%	3	2	1	$175	✅	❌	✅	Y / Y	⭐️ 4.7 (34)
Papas Villa 3/2 Duplex Centrally Located	$35,589	$236	39%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (16)
Large heated Pool Home (Centrally Located)	$111,862	$432	70%	3	2	3	$180	✅	❌	✅	Y / Y	⭐️ 4.9 (214)
Designer Main House+Miami Hot Tub+10mi->Beach+W/D	$58,026	$258	54%	3	2	2	$320	❌	✅	✅	Y / Y	⭐️ 4.8 (48)
Coral Gables Home. POOL Near Airport and beach	$176,470	$588	82%	3	2	3	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (71)
Cheerful elegant pool house near coral Gables	$127,623	$450	77%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 0 (0)
New Miami Home, POOL Near Airport and South Beach	$146,792	$461	87%	3	2	3	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (60)
Centric Charming Miami for Families	$30,025	$199	40%	3	2	4	$125	❌	❌	❌	N / Y	⭐️ 5 (135)
Coral Terrace pool House	$78,783	$265	80%	3	2	3	$175	✅	❌	❌	Y / Y	⭐️ 4.8 (17)
Luxe 3BR Retreat: Spacious+Chic	$65,069	$252	66%	3	1	30	$152	❌	❌	✅	Y / N	⭐️ 4.8 (25)
Private pool tropical patio Central AC New kitchen	$96,672	$307	84%	3	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.8 (183)
An oasis of luxury in Coral Gables, MIAMI	$49,372	$205	59%	3	2	1	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (37)
Tropical Oasis 3-bedroom zen house with pool	$170,434	$639	72%	3	2	3	$190	✅	❌	✅	Y / Y	⭐️ 5 (55)
Heated pool home only 7 miles from MIA Airport	$78,146	$296	67%	3	3	3	$250	✅	❌	✅	Y / Y	⭐️ 4.9 (118)
Putter's Paradise South Miami	$109,379	$695	43%	3	4	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (20)
⁑Miami Luxury Kids Paradise ⁂ChildProof⁂PlayGround	$105,633	$352	80%	3	2	1	$180	❌	❌	✅	Y / Y	⭐️ 4.7 (20)
Residencia en Miami - Villa Tata	$89,468	$307	73%	3	3	2	$245	✅	❌	❌	Y / Y	⭐️ 5 (50)
Emilia Coral villa	$63,488	$165	99%	3	3	1	$203	✅	❌	✅	Y / Y	⭐️ 4.9 (61)
Executive House Miami Close to Airport and Beach	$76,062	$272	73%	3	3	3	$260	❌	❌	✅	Y / Y	⭐️ 4.7 (51)
Updated 3BR Dog Friendly \| Deck \| Garage Parking	$52,227	$209	60%	3	3	3	$261	❌	❌	✅	Y / Y	⭐️ 4.4 (34)
Amazing modern Home, Coral Gables area	$57,098	$295	51%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (19)
Cozy retreat in the heart of Miami. Saltwater Pool	$97,817	$322	83%	3	3	4	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (50)
NEW Comfy and Modern House Coral Gables	$101,521	$304	88%	3	2	2	$300	❌	❌	✅	Y / Y	⭐️ 4.2 (8)
Coral Terrace Home with amazing oasis yard.	$51,853	$253	56%	3	2	10	$150	✅	❌	❌	Y / Y	⭐️ 5 (2)
Rabbu - Casa Hoya: Three Bedroom	$45,014	$251	49%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Cheerful Family Home in Coral Villas	$57,346	$263	54%	3	2	2	$220	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
Centrally located to all access of Miami.	$35,832	$178	55%	3	2	4	$185	❌	❌	✅	Y / Y	⭐️ 4.2 (16)
Chic and Cozy Home In Peaceful Area	$45,895	$380	33%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
NEW! Cozy Entire Home with a big yard.	$36,288	$150	62%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

0.66% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,121	$2,243	$3,365	$4,487	$5,608	$11,217	$33,653
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$559,200	$559,200	$559,200	$559,200	$559,200	$559,200	$559,200
Down Payment	$139,800	$139,800	$139,800	$139,800	$139,800	$139,800	$139,800
Property Appreciation	$20,970	$42,569	$64,816	$87,730	$111,332	$240,397	$997,656
Total Return	$721,091	$743,812	$767,181	$791,217	$815,941	$950,615	$1,730,309

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.66%

Cap Rate

6.9%

Return on Investment

17.08%

6131 Coral Way Miami, FL, 33155

3 bed • 3 bath • 9 guests

Purchase Price

Est. $3,353/mo

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$71,212

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $291/night at 67% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$74,119

Avg annual revenue

67%

Avg occupancy rate

$291

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

$30k

$75k

$125k

$175k

$1,122

Profit

Revenue

$71,212

Operating Expenses

$22,938

Operating Income

$48,274

Mortgage & Taxes

$47,152

Profit (Cash Flow)

$1,122

$169,520

Cash Investment

Down Payment

$139,800

Renos & Furnishing

$8,750

Closing Costs

$20,970

Total

$169,520

DSCR Ratio

Acceptable

1.02

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.66%

Cap Rate

6.9%

Return on Investment

17.08%

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

$33,175

Deductible property tax

$6,920

Your total deduction

$69,334

Your adjusted annual income

$150,000 - $69,334 = $80,666

Taxes on $80,666 (30%)

$24,200

Your old tax bill

$45,000

Your new tax bill

$24,200

Estimated tax savings

$20,800

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