BNBCalc Short Term Rental Investment Analysis 7867 North Kendall Drive, Miami, FL

1 bed • 1 bath • 1 guests • $77,777

BNB

Calc

Annual Revenue

$32,215

Profit (Cash Flow)

$9,100

Cap Rate

18.4%

Annual Revenue

$32,215

AirDNA projects $150/night at 69% occupancy ($37,802). Airbtics projects $126/night at 70% occupancy ($32,214). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 70% occupancy rate, $126 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,171	$38,565	$50,623	$55,479
Occupancy	56%	82%	85%	86%
Nightly Rate	$100	$125	$158	$169

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Miami Apartment on 4-Acre Ranch~ Free Parking!	$41,671	$130	86%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 4.5 (12)
Cozy Cottage on 4-acre Ranch in South Miami	$30,340	$94	86%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 4.5 (23)
1/1 - South Miami by MiamiVacations	$23,312	$180	31%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (39)
Studio Apartment Dino's Place	$36,125	$114	85%	1	1	2	$50	✅	✅	❌	Y / Y	⭐️ 5 (485)
Miami Studio Apartment with WiFi on 4-acre Ranch!	$47,203	$148	86%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 4.5 (9)
Guest Suite, South Miami	$18,305	$75	65%	1	1	2	$35	❌	❌	❌	N / Y	⭐️ 4.8 (156)
Guest House on BIG property in Miami Neighborhood	$53,887	$169	85%	1	1	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (41)
Pool Home on Historic Ranch-Pool, BBQ - 20% Off!	$44,438	$141	84%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (48)
Miami Pool House with Full Kitchen on 4-acre Ranch	$50,464	$158	85%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (9)
Cozy studio in Miami with private access.	$23,683	$74	82%	1	1	1	$70	❌	❌	❌	N / Y	⭐️ 5 (65)
Dharma \|20% off Monthly\| Perfect 1B \| South Miami	$40,527	$153	67%	1	1	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (59)
Cozy Tiny House in the Heart of the SoMi	$44,376	$130	92%	1	1	2	$40	❌	❌	✅	Y / Y	⭐️ 5 (56)
Sweet Dreams Lakeside Cottage near U of M Gables	$35,610	$112	84%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (342)
Your Private Surgery Oasis Studio	$32,653	$117	72%	1	1	1	$129	❌	❌	❌	Y / Y	⭐️ 5 (39)
Cozy Private Surgery Tropical Oasis Studio	$43,893	$136	86%	1	1	2	$180	✅	❌	❌	Y / Y	⭐️ 5 (17)
Queen Studios at Sunset Inn Miami~ Free Cable+WiFi	$24,988	$118	52%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (19)
Private ,Bedroom , Bath & Private entrance .	$20,906	$68	84%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (468)
Deluxe Studio's at Sunset Inn -Downtown SouthMiami	$27,957	$171	42%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (3)
Cozy Studio's at South Miami's Sunset Inn	$26,581	$166	41%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (3)
Cozy Vacation Studios off Sunset Drive ~ Miami, FL	$31,421	$161	51%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (7)
Comfy Vacation Studio's in Downtown South Miami	$32,117	$146	58%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (8)
Dharma \|20% off Monthly\|Upper Level 1B\|South Miami	$28,587	$158	44%	1	1	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (54)
Cozy Private Surgery Oasis Studio	$39,083	$121	86%	1	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (39)
Miami paradise apartment	$43,597	$117	99%	1	1	1	$100	❌	❌	❌	N / Y	⭐️ 5 (91)
Cozy Cane Cottage close to UM	$20,985	$88	62%	1	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (241)
Casa Nightingale: PRIVATE Guest Suite	$26,291	$84	82%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (189)
The Miracle Cottage & Pool on Acre Miami Florida	$45,459	$132	93%	1	1	3	$130	✅	❌	✅	Y / Y	⭐️ 5 (357)
Comfy Vacation Studios on Sunset Drive ~ Miami, FL	$25,604	$158	42%	1	1	1	$75	❌	❌	❌	N / Y	⭐️ 0 (1)
Comfortable 2 bedroom apartment	$19,303	$146	35%	1	1	1	$150	❌	❌	❌	Y / N	⭐️ 3.5 (6)
Tucker at Palmer Dadeland Miami \| 1 Bedroom	$10,658	$182	16%	1	1	5	$0	✅	❌	✅	Y / Y	⭐️ 5 (75)
Pool House on 4 acre ranch in South Miami!	$52,150	$167	84%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 0 (1)
Sunrise	$31,543	$104	82%	1	1	3	$35	❌	❌	❌	Y / Y	⭐️ 5 (68)
SM LaBlanca Cheerful 1 Bedroom and Patio	$27,704	$103	67%	1	1	1	$135	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Your Private Surgery Tropical Oasis studio	$34,868	$116	76%	1	1	2	$180	✅	❌	❌	Y / Y	⭐️ 4.8 (16)
Independent, Mid-century Studio in South Miami	$23,009	$86	70%	1	1	3	$80	❌	❌	❌	N / Y	⭐️ 5 (104)
Cozy Camper - Free Parking	$21,025	$65	84%	1	1	7	$45	❌	❌	✅	Y / Y	⭐️ 4.5 (39)
Cottage-Private Gated Estate w/heated Pool Near UM	$38,518	$215	48%	1	1	5	$120	✅	❌	✅	Y / Y	⭐️ 5 (78)
Cozy and Comfortable Motorhome	$21,281	$66	85%	1	1	7	$45	❌	❌	✅	Y / Y	⭐️ 4.5 (49)
Close to everything, clean apartment Coral Gables	$28,953	$117	64%	1	1	1	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (185)
1bed/1Bath Studio Apt in SouthMiami	$21,579	$67	88%	1	1	4	$0	❌	❌	❌	N / Y	⭐️ 5 (225)

Return Metrics

41.1% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,100	$18,200	$27,300	$36,400	$45,500	$91,000	$273,001
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$764	$1,575	$2,436	$3,350	$4,321	$10,151	$62,221
Down Payment	$15,555	$15,555	$15,555	$15,555	$15,555	$15,555	$15,555
Property Appreciation	$2,333	$4,736	$7,212	$9,761	$12,387	$26,748	$111,008
Total Return	$27,752	$40,067	$52,504	$65,068	$77,765	$143,455	$461,786

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

41.1%

Cap Rate

18.44%

Return on Investment

55.09%

7867 N Kendall Dr Miami, Florida, 33143

1 bed • 1 bath • 1 guests

Purchase Price

Est. $373/mo

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

233

Airbnb Investor Score

$9,100

Annual Profit

18.4%

Cap Rate

41.1%

Cash on Cash

$32,215

Annual Revenue

BNBCalc predicts this property will get $126 per night with 70% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$32,266

Avg annual revenue

70%

Avg occupancy rate

$126

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$25k

$40k

$55k

$9,100

Profit

Revenue

$32,215

Operating Expenses

$17,868

Operating Income

$14,347

Mortgage & Taxes

$5,247

Profit (Cash Flow)

$9,100

$22,139

Cash Investment

Down Payment

$15,555

Renos & Furnishing

$4,250

Closing Costs

$2,333

Total

$22,139

DSCR Ratio

Strong

2.73

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

41.1%

Cap Rate

18.44%

Return on Investment

55.09%

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

$3,691

Deductible property tax

$770

Your total deduction

-$808

Your adjusted annual income

$150,000 - -$808 = $150,808

Taxes on $150,808 (30%)

$45,242

Your old tax bill

$45,000

Your new tax bill

$45,242

Estimated tax savings

-$242

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