6431 SW 58th Pl South Miami, Florida, 33143
3 bed • 1 bath • 6 guests
Est. $0/mo
Inquire about this property
Contact Agent
$612,400
Zestimate
Airbnb Investor Score
$60,625
Annual Profit
Infinity%
Cap Rate
734.9%
Cash on Cash
$85,409
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $209/night at 46% occupancy.Projected nightly rate is $316/night at 74% occupancy.
Top 51% 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.
$85,049
Avg annual revenue
74%
Avg occupancy rate
$316
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$100k
$170k
$245k
Sign up to see the data on 40 all comparables
$60,626
Profit
Revenue
$85,409
Operating Expenses
$24,783
Operating Income
$60,626
Mortgage & Taxes
$0
Profit (Cash Flow)
$60,626
$8,250
Cash Investment
Down Payment
$0
Renos & Furnishing
$8,250
Closing Costs
$0
Total
$8,250
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
734.85%
Cap Rate
∞%
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
$0
Deductible property tax
$0
Your total deduction
-$59,487
Your adjusted annual income
$150,000 - -$59,487 = $209,487
Taxes on $209,487 (30%)
$62,846
Your old tax bill
$45,000
Your new tax bill
$62,846
Estimated tax savings
-$17,846
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:
-
Size:
1,404 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: -
- Building area: 1,404 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Attached
- Amenities: Dryer, Washer
- Price per square foot: $436
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0940250150580
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $415,744
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $612,400
Schools
- Elementary School: Sunset Elementary School with 10/10 star rating
- Middle School: Ponce De Leon Middle School with 4/10 star rating
- High School: Coral Gables Senior High School with 6/10 star rating