BNBCalc Short Term Rental Investment Analysis 185 SE 14th Terrace, Miami, FL, 33131

1 bed • 1 bath • 3 guests • $450,000

BNB

Calc

Report by:

ted.konstantopoulos@gmail.com

Annual Revenue

$43,943

Profit (Cash Flow)

-$5,806

Cap Rate

5.5%

Annual Revenue

$43,943

AirDNA projects $227/night at 53% occupancy ($43,942). Airbtics projects $236/night at 76% occupancy ($65,510). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 53% occupancy rate, $227 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,651	$59,472	$80,485	$136,997
Occupancy	67%	80%	85%	93%
Nightly Rate	$167	$190	$244	$382

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
NEW Ocean View Brickell Downtown at AKA HOTEL	$59,780	$251	62%	1	2	3	$200	✅	✅	❌	Y / N	⭐️ 4.9 (45)
Luxury King Suite w/ Full Kitchen at Four Seasons	$62,200	$246	61%	1	2	1	$250	✅	✅	❌	Y / Y	⭐️ 4.9 (136)
Lovely 1-Bedroom at Four Seasons Hotel Brickell	$116,963	$470	67%	1	2	2	$120	✅	✅	✅	Y / Y	⭐️ 4.9 (16)
Luxury Condo,33rd floor in Brickel 5Star AKA Hotel	$69,275	$193	95%	1	2	1	$130	✅	✅	✅	Y / Y	⭐️ 5 (54)
★ EXCLUSIVE Luxury Large Apt & FREE Parking ★ 2910	$57,848	$172	87%	1	1	1	$140	✅	✅	❌	Y / Y	⭐️ 4.8 (122)
Luxury Apartment on Brickell Ave	$51,800	$190	68%	1	1	1	$150	✅	✅	❌	Y / Y	⭐️ 4.7 (106)
LUXURY STUDIO AT FOUR SEASONS HOTELS W/ BAYVIEW	$110,146	$570	51%	1	1	1	$150	✅	✅	✅	Y / Y	⭐️ 5 (84)
1bd Apt Brickell Ave (AKA)	$49,915	$161	81%	1	1	1	$115	✅	✅	❌	Y / Y	⭐️ 4.7 (39)
Zeus' Sanctuary Ocean View in Brickell Miami	$74,611	$228	84%	1	1	1	$129	✅	✅	❌	Y / Y	⭐️ 4.9 (67)
Elegant Apt Brickell 5 min. From Beach	$51,865	$187	69%	1	1	1	$160	✅	❌	❌	Y / Y	⭐️ 4.8 (88)
Charming Retreat: Home Away from Home	$48,730	$134	91%	1	1	999	$100	✅	✅	❌	Y / Y	⭐️ 5 (183)
New boho Studio in Brickell	$45,290	$162	72%	1	1	1	$130	✅	✅	❌	Y / Y	⭐️ 4.7 (39)
Beautiful and spacious apartment in Brickell	$74,698	$242	80%	1	1	1	$160	✅	❌	❌	Y / Y	⭐️ 4.8 (42)
Marina View Condo at Brickell	$59,700	$178	81%	1	1	1	$110	✅	✅	❌	Y / Y	⭐️ 4.8 (88)
10 min to Beach Penthouse Oceanview King+Park Free	$63,066	$159	96%	1	1	1	$100	✅	✅	✅	Y / Y	⭐️ 4.8 (109)

Return Metrics

-5.38% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,805	-$11,611	-$17,416	-$23,222	-$29,028	-$58,056	-$174,168
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,420	$9,114	$14,097	$19,387	$25,004	$58,731	$360,000
Down Payment	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$102,115	$114,908	$128,407	$142,644	$157,649	$245,437	$918,100

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.38%

Cap Rate

5.45%

Return on Investment

11.24%

185 SE 14th Terrace Miami, Florida, 33131

1 bed • 1 bath • 3 guests

Purchase Price

Est. $2,158/mo

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$43,943

Annual Revenue

BNBCalc predicts this property will get $236 per night with 76% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 94% of comparables

Avg Daily Rate

Top 34% of comparables

Seasonality

15 Airbnb Comparables

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

$66,392

Avg annual revenue

76%

Avg occupancy rate

$236

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

$45k

$70k

$90k

$120k

-$5,806

Profit

Revenue

$43,943

Operating Expenses

$19,393

Operating Income

$24,550

Mortgage & Taxes

$30,356

Profit (Cash Flow)

-$5,806

$107,750

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$4,250

Closing Costs

$13,500

Total

$107,750

DSCR Ratio

Weak

0.81

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.38%

Cap Rate

5.45%

Return on Investment

11.24%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$50,973

Your adjusted annual income

$150,000 - $50,973 = $99,027

Taxes on $99,027 (30%)

$29,708

Your old tax bill

$45,000

Your new tax bill

$29,708

Estimated tax savings

$15,292

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