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 6210 Sw 63rd Ter, South Miami, FL 33143

3 bed β€’ 2 bath β€’ 9 guests β€’ $975,000

BNB

Calc

Annual Revenue

$66,051

Profit (Cash Flow)

-$21,986

Cap Rate

4.5%

Annual Revenue

$66,051

Airbtics projects $274/night at 66% occupancy ($66,050). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 66% occupancy rate, $274 rate per night.

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

Percentiles25%50%75%90%
Revenue$35,593$60,869$83,287$135,805
Occupancy58%69%72%79%
Nightly Rate$164$236$306$456

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
Casa Del Sol 3 Bed 1 Bath w/ Tropical Garden
$45,801
$163
72%
314$175❌❌❌Y / Y⭐️ 4.8 (46)
SM CasaGrande South Miami. Cozy, Spacious, Central
$37,498
$139
66%
322$195❌❌❌Y / Y⭐️ 4.2 (33)
Tropical Boho Paradise -UM walking
$50,248
$154
80%
322$160βœ…βŒβœ…Y / Y⭐️ 4.8 (195)
Miami Place
$64,851
$310
56%
336$175βœ…βœ…βŒY / Y⭐️ 5 (10)
Tropical Paradise in South Miami
$154,101
$603
68%
323$100βœ…βŒβŒY / N⭐️ 5 (10)
Miami Comfort Stay: UM & Hospitals FREE Parking
$64,886
$245
71%
323$150❌❌❌Y / Y⭐️ 5 (48)
Nice cozy home 3B/1B near UM and Dadeland Mall
$47,539
$228
52%
311$170❌❌❌Y / Y⭐️ 5 (4)
Casa Grande South Miami
$73,597
$440
44%
321$250βŒβŒβœ…Y / Y⭐️ 5 (2)
Tropical Miami House near UMiami
$49,981
$169
79%
325$125❌❌❌Y / Y⭐️ 4.7 (10)
South Miami Charmer close to UM
$80,580
$294
72%
321$215βŒβŒβœ…Y / Y⭐️ 5 (10)

Return Metrics

-9.44% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$21,986-$43,972-$65,958-$87,945-$109,931-$219,862-$659,588
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$780,000$780,000$780,000$780,000$780,000$780,000$780,000
Down Payment$195,000$195,000$195,000$195,000$195,000$195,000$195,000
Property Appreciation$29,250$59,377$90,408$122,371$155,292$335,318$1,391,580
Total Return$982,263$990,404$999,449$1,009,425$1,020,360$1,090,455$1,706,991

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-9.44%

Cap Rate

4.49%

Return on Investment

7.23%

property-location

6210 Sw 63rd Ter South Miami, FL, 33143

3 bed β€’ 2 bath β€’ 9 guests

Est. $4,676/mo

Agent

Inquire about this property

Contact Agent

$66,051

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $274/night at 66% occupancy.

Top 61% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$66,908

Avg annual revenue

66%

Avg occupancy rate

$274

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$35k

$75k

$115k

$155k

Sign up to see the data on 10 all comparables

-$21,986

Profit

Revenue

$66,051

Operating Expenses

$22,267

Operating Income

$43,784

Mortgage & Taxes

$65,770

Profit (Cash Flow)

-$21,986

$232,750

Cash Investment

Down Payment

$195,000

Renos & Furnishing

$8,500

Closing Costs

$29,250

Total

$232,750

DSCR Ratio

Weak

0.67

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

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-9.44%

Cap Rate

4.49%

Profit (Cummulative)

-$21,986

$780,000

$8,500

$29,250

$0

Total Gain

$16,842

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

$46,275

Deductible property tax

$9,653

Your total deduction

$119,751

Your adjusted annual income

$150,000 - $119,751 = $30,249


Taxes on $30,249 (30%)

$9,075

Your old tax bill

$45,000

Your new tax bill

$9,075


Estimated tax savings

$35,925

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