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 7200 Collins Avenue, Miami Beach, FL

1 bed β€’ 1 bath β€’ 2 guests β€’ $545,000

BNB

Calc

Annual Revenue

$37,028

Profit (Cash Flow)

-$18,229

Cap Rate

3.4%

Annual Revenue

$37,028

AirDNA projects $161/night at 54% occupancy ($31,754). Airbtics projects $137/night at 74% occupancy ($37,028). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 74% occupancy rate, $137 rate per night.

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

Percentiles25%50%75%90%
Revenue$24,343$41,366$52,191$62,906
Occupancy63%80%86%92%
Nightly Rate$103$138$162$181

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
Perfect Beachfront Studio w/ Beach Essentials

No image available

$37,468
$144
69%
112$100❌❌❌Y / Y⭐️ 5 (46)
Modern Beachfront Studio w/ Beach Essentials

No image available

$45,280
$142
85%
112$100❌❌❌Y / Y⭐️ 5 (102)
Modern Studio, two minutes from the beach.

No image available

$32,280
$138
62%
113$160❌❌❌N / Y⭐️ 4.5 (116)
1 bed apt. A BLOCK FROM THE BEACH

No image available

$33,527
$139
64%
112$80❌❌❌Y / Y⭐️ 5 (308)
Sun-Kissed Getaway w/ Oceanfront Views! 4 Rooms

No image available

$50,069
$171
80%
111$0❌❌❌Y / Y⭐️ 0 (1)
Sunrise & Palm Trees

No image available

$31,827
$144
56%
112$100❌❌❌Y / Y⭐️ 5 (33)
Modern Beachfront Studio w/ Beach Essentials

No image available

$40,603
$138
78%
112$100❌❌❌Y / Y⭐️ 5 (77)
Charming studio for two! Right across the beach!

No image available

$25,004
$101
66%
112$50❌❌❌Y / Y⭐️ 4.5 (228)
Exquisite apartment in Miami Beach

No image available

$15,845
$75
44%
111$69❌❌❌N / Y⭐️ 5 (1170)
Lovely oceanfront studio with amazing balcony!

No image available

$45,245
$120
100%
112$50❌❌❌Y / Y⭐️ 5 (240)
Beautiful apartment in Miami Beach! #11

No image available

$39,621
$110
93%
111$100❌❌❌Y / Y⭐️ 4.5 (65)
Beautiful apartment in Miami Beach! #16

No image available

$32,253
$97
85%
111$100❌❌❌N / Y⭐️ 4.5 (39)
Lovely 1 bedroom in Miami Beach! W/ Fast wi-fi #4

No image available

$36,986
$104
92%
111$100❌❌❌N / Y⭐️ 4.6 (63)
Beautiful Miami Beach Apartment

No image available

$35,663
$116
81%
113$105❌❌❌Y / Y⭐️ 5 (229)
1BR Collins 2Blocks to Ocean + Free Street Parking

No image available

$28,739
$91
84%
114$99❌❌❌Y / Y⭐️ 4.5 (18)
Your Home Away From Home! Direct Beach Access

No image available

$71,765
$228
86%
111$0❌❌❌Y / Y⭐️ 0 (0)
1BR Collins 2Blocks to Ocean + Free Street Parking

No image available

$31,505
$98
86%
114$99❌❌❌Y / Y⭐️ 5 (27)
Direct Beach Access | Steps Away from Everything

No image available

$52,539
$165
87%
111$0❌❌❌Y / Y⭐️ 4.5 (6)
Stunning Beachfront Retreat! Gorgeous Room | Pool

No image available

$69,734
$219
87%
111$0❌❌❌Y / Y⭐️ 0 (1)
Perfect Beachfront Studio w/ Beach Essentials

No image available

$38,664
$139
76%
112$0❌❌❌Y / Y⭐️ 5 (41)
Classy and cozy 1-bedroom condo in Miami beach

No image available

$31,096
$138
59%
112$120❌❌❌N / N⭐️ 4.8 (47)
Miami Beach w/ fast Wi-Fi. Walk to the beach! #14

No image available

$41,867
$113
98%
111$100❌❌❌N / Y⭐️ 4.5 (51)
Miami Escape! Close to South Beach - Art Deco!

No image available

$67,724
$257
72%
111$0❌❌❌Y / Y⭐️ 0 (0)
Miami Beach Vacation! Pool, Close to Art Deco

No image available

$80,520
$275
80%
111$0❌❌❌Y / Y⭐️ 0 (0)
FREE overnight Street Parking + 2 Blocks to Beach

No image available

$35,663
$112
87%
111$0❌❌❌N / Y⭐️ 4.5 (13)
Lovely Beach Studio ~ steps from the ocean

No image available

$16,275
$92
48%
1129$59❌❌❌Y / Y⭐️ 5 (161)
Cute Hotel Room 1 Blk from Beach

No image available

$24,197
$130
50%
113$100βŒβŒβœ…N / N⭐️ 4 (1)
Enjoy and rest, near the beach

No image available

$36,277
$177
56%
111$0❌❌❌Y / Y⭐️ 5 (3)
Gorgeous Apt at Steps of the Ocean

No image available

$38,821
$129
81%
11.51$115βŒβœ…βœ…Y / Y⭐️ 4.5 (34)
Miami Beach 1Bedroom 1 Block from Ocean on Collins

No image available

$31,093
$104
81%
114$105❌❌❌Y / Y⭐️ 4.5 (11)
Cozy apartment 3 queen beds

No image available

$30,810
$80
96%
111$100❌❌❌N / N⭐️ 5 (7)
Amazing Studio Steps from the Beach 309

No image available

$35,120
$172
52%
113$100❌❌❌Y / Y⭐️ 4.8 (123)
Modern Studio steps from the Sand 207

No image available

$31,918
$171
51%
114$0❌❌❌Y / Y⭐️ 4.9 (10)
1BR Collins 2Blocks to Ocean + Free Street Parking

No image available

$24,156
$89
73%
114$95❌❌❌Y / Y⭐️ 4.7 (25)
Polished BeachFront Studio Steps from the Sand 305

No image available

$26,131
$170
42%
114$0❌❌❌Y / Y⭐️ 5 (9)
Always a Great Idea To Unwind! Direct Beach Access

No image available

$46,900
$149
86%
111$0βœ…βŒβŒY / Y⭐️ 0 (0)
1 Bed on Collins Av close to Beach

No image available

$20,838
$78
73%
114$0❌❌❌Y / Y⭐️ 5 (1)
Bright Entire One Bedroom One Block from the Beach

No image available

$25,207
$88
70%
113$100❌❌❌Y / Y⭐️ 5 (22)
1BR Apt Sleeps 4 Beach Vibes

No image available

$49,837
$148
92%
113$0❌❌❌N / Y⭐️ 5 (4)
Miami Beach Escape 1BR 4 Guests

No image available

$52,773
$162
89%
113$0❌❌❌N / Y⭐️ 5 (8)

Return Metrics

-14.06% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$18,229-$36,458-$54,687-$72,916-$91,146-$182,292-$546,877
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$436,000$436,000$436,000$436,000$436,000$436,000$436,000
Down Payment$109,000$109,000$109,000$109,000$109,000$109,000$109,000
Property Appreciation$16,350$33,190$50,536$68,402$86,804$187,434$777,858
Total Return$543,120$541,732$540,848$540,485$540,658$550,141$775,980

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-14.06%

Cap Rate

3.4%

Return on Investment

2.68%

property-location

7200 Collins Ave Miami Beach, Florida, 33141

1 bed β€’ 1 bath β€’ 2 guests

Est. $2,614/mo

Agent

Inquire about this property

Contact Agent

Miami Beach

Zoning


Laws

-50

Airbnb Investor Score

-$18,229

Annual Profit

3.4%

Cap Rate

-14.1%

Cash on Cash

$37,028

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $161/night at 54% occupancy.Projected nightly rate is $137/night at 74% occupancy.

Top 61% of comparables

Top 51% 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.

$38,546

Avg annual revenue

74%

Avg occupancy rate

$137

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

$15k

$35k

$60k

$80k

Sign up to see the data on 40 all comparables

-$18,229

Profit

Revenue

$37,028

Operating Expenses

$18,494

Operating Income

$18,535

Mortgage & Taxes

$36,764

Profit (Cash Flow)

-$18,229

$129,600

Cash Investment

Down Payment

$109,000

Renos & Furnishing

$4,250

Closing Costs

$16,350

Total

$129,600

DSCR Ratio

Weak

0.50

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-14.06%

Cap Rate

3.4%

Profit (Cummulative)

-$18,229

$436,000

$4,250

$16,350

$0

Total Gain

$3,475

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

$25,866

Deductible property tax

$5,395

Your total deduction

$72,808

Your adjusted annual income

$150,000 - $72,808 = $77,192


Taxes on $77,192 (30%)

$23,158

Your old tax bill

$45,000

Your new tax bill

$23,158


Estimated tax savings

$21,842

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