BNBCalc Short Term Rental Investment Analysis 999 Brickell Bay Drive, Miami, FL 33131, USA

2 bed • 2 bath • 8 guests • $359,000

BNB

Calc

Annual Revenue

$91,399

Profit (Cash Flow)

$37,062

Cap Rate

18.3%

Annual Revenue

$91,399

AirDNA projects $368/night at 68% occupancy ($91,398).

BNB Calc projects a 68% occupancy rate, $368 rate per night.

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

Return Metrics

214.6% 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)	$37,061	$74,123	$111,184	$148,246	$185,307	$370,615	$1,111,846
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,201	$10,675	$16,434	$22,493	$28,870	$66,105	$358,999
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$10,770	$21,863	$33,288	$45,057	$57,179	$123,465	$512,387
Total Return	$53,033	$106,661	$160,907	$215,797	$271,357	$560,187	$1,983,233

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

214.6%

Cap Rate

18.33%

Return on Investment

307.08%

999 Brickell Bay Drive Miami, Florida, 33131

2 bed • 2 bath • 8 guests

Purchase Price

Est. $1,722/mo

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$91,399

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$37,062

Profit

Revenue

$91,399

Operating Expenses

$25,562

Operating Income

$65,837

Mortgage & Taxes

$28,775

Profit (Cash Flow)

$37,062

$17,270

Cash Investment

Down Payment

Renos & Furnishing

$6,500

Closing Costs

$10,770

Total

$17,270

DSCR Ratio

Strong

2.29

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

214.6%

Cap Rate

18.33%

Return on Investment

307.08%

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

$18,066

Deductible property tax

$3,590

Your total deduction

-$4,094

Your adjusted annual income

$150,000 - -$4,094 = $154,094

Taxes on $154,094 (30%)

$46,228

Your old tax bill

$45,000

Your new tax bill

$46,228

Estimated tax savings

-$1,228

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