6210 Sw 63rd Ter South Miami, FL, 33143
3 bed • 2 bath • 9 guests
Est. $4,676/mo
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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>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%
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
$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