Airbnb Investor Score
$954
Annual Profit
7.0%
Cap Rate
1.2%
Cash on Cash
$41,594
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $134/night at 61% occupancy.Projected nightly rate is $156/night at 73% occupancy.
Top 58% of comparables
Top 41% 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.
$42,623
Avg annual revenue
73%
Avg occupancy rate
$156
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$60k
$85k
Sign up to see the data on 40 all comparables
$954
Profit
Revenue
$41,594
Operating Expenses
$19,087
Operating Income
$22,507
Mortgage & Taxes
$21,552
Profit (Cash Flow)
$954
$79,985
Cash Investment
Down Payment
$63,900
Renos & Furnishing
$6,500
Closing Costs
$9,585
Total
$79,985
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.19%
Cap Rate
7.04%
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
$15,164
Deductible property tax
$3,163
Your total deduction
$31,595
Your adjusted annual income
$150,000 - $31,595 = $118,405
Taxes on $118,405 (30%)
$35,521
Your old tax bill
$45,000
Your new tax bill
$35,521
Estimated tax savings
$9,479
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:
2003
Size:
979 sqft
Type:
CONDO
Parking:
2
Heating:
Central Electric, Other
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: 1
- Lot size: -
- Building area: 979 sqft
- Garage: Yes
- Heating: Central electric, other
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Other
- View: City
- Parking: 2 Assigned, Detached
- Amenities: Dryer, Other, Range, Refrigerator, Washer
- Price per square foot: $326
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0431180490020
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $319,500
Schools
- Elementary School: Miami Springs Elementary School with 6/10 star rating
- Middle School: Miami Springs Middle School with 3/10 star rating
- High School: Westland Hialeah Senior High School with 5/10 star rating