BNBCalc.com Investment Analysis Report of 100 Sw 30th Rd

3 bed • 2 bath • 6 guests • $305,700

BNB

Calc

Return Metrics

45.57% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

45.57%

Cap Rate

19.12%

Return on Investment

60.36%

Annual Revenue

$82,925

AirDNA projects $344/night at 66% occupancy ($82,924). Airbtics projects $356/night at 67% occupancy ($87,117). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$53,466	$85,821	$118,646	$184,051
Occupancy	55%	66%	82%	91%
Nightly Rate	$259	$347	$386	$537

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Luxury home 5 min to the beach in Miami Brickell	$65,012	$238	68%	3	3	8	3	$285	❌	❌	✅	N / Y	⭐️ 4.8 (101)	Profile
B Luxury Oasis in Brickell - Only 3 min to Ocean	$192,360	$727	71%	3	3	10	3	$350	✅	✅	✅	N / Y	⭐️ 5 (150)	Profile
C Miami Brickell home near beach and key biscayne	$65,769	$240	69%	3	3	10	3	$295	❌	❌	✅	N / Y	⭐️ 5 (1)	Profile
D 2110 Brickell Avenue #1	$77,368	$378	54%	3	4	6	3	$190	❌	❌	✅	N / Y	⭐️ 4.8 (107)	Profile
E Tropical Oasis in Prime Brickell Location	$112,696	$307	96%	3	3	8	2	$250	✅	❌	✅	N / Y	⭐️ 5 (70)	Profile

Operating Expenses

Monthly Expenses

$2,038

Annual Expenses

$24,460

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,391

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$691

Management & Platform Fees

$207

Platform Fee (i.e. Airbnb)

$207

Property Manager Fee

Property Details

General Info

Lot size:

6,800 sqft

Year built:

1948

Size:

1,380 sqft

Type:

SFR

Parking:

Heating:

Sold Comparables

Address	Beds	Baths	Square Feet	Lot Size	Year Built	Last Sale	Days on Market
3031 Sw 2nd Ave	3	1	1,685	5,976	1941	$400,000	0
3021 Sw 2nd Ave	3	2	2,272	5,976	1941	$1,150,000	0
2730 Sw 17th Ave	2	2	1,411	9,618	1949	$705,500	17
1231 Sw 18th St	2	1	1,748	5,871	1939	$0	0
1852 Sw 21st St	2	1	1,069	6,500	1938	$0	0
1278 Sw 19th Ter	3	1	1,879	5,928	1937	$0	0
1500 Sw 12th St	3	2	2,189	12,600	1937	$0	0
1750 Sw 17th St	3	2	2,110	5,400	1972	$0	0
103 Sw 28th Rd	2	1	1,358	9,437	1965	$1,240,000	0
1992 Sw 18th Ct	2	1	1,337	7,500	1940	$780,000	0

Property Details

MLS Status: property-details-mls-status-cancelled

Property Use: Single Family Residence

Stories: 1

Lot size:6,800 sqft

Building area: 1,380 sqft

Garage: -

Heating:

Pool: No

Fireplaces:

Basement: No basement

Lot Info

Zoning: 0100:SINGLE FAM,GENERAL

Land Use: Residential

Parcel Number: 01-4139-007-0600

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2024

Assessed Value: $691,097

County Est. Land Value: $612,000

Assessed Land Value: $612,000

County Est. Structure Value: $79,097

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
06/01/23	$1,175,000	80%	Ana Isabel Tergas, Luke J Orland
09/12/22	$0	0%	Miami Shores Capital Group Llc
06/07/22	$0	0%	Florida Active Holdings Llc
05/26/22	$800,000	100%	Bhc Florida Llc
02/15/17	$0	0%	Richard E Pleban, Richard E Pleban Trust
11/19/93	$105,000	100%	Richard E Pleban
10/04/93	$75,000	100%	Jose Sellek, Abby Sellek
09/24/93	$0	0%	Jose Sellek, Abby Sellek

Ownership

Name: Ana Isabel Tergas

Owner Occupied: Yes

Owner Mailing Address: 100 Sw 30th Rd, Miami, FL 33129

Years Owned: 15

Home Equity: $498,000

Mortgage Balance Remaining: $940,000

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Middle School: Shenandoah Middle School with 3 star rating
High School: Miami Senior High School with 5 star rating

100 SW 30th Rd Miami, Florida, 33129

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,466/mo

Inquire about this property

Contact Agent

$305,700

Zestimate

$82,925

Annual Revenue

BNBCalc predicts this property will get $356 per night with 67% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

40 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

45.57%

Cap Rate

19.12%

Return on Investment

60.36%