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 185 SE 14th Terrace, Miami, FL, 33131

1 bed β€’ 1 bath β€’ 3 guests β€’ $450,000

BNB

Calc

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}

Percentiles25%50%75%90%
Revenue$43,651$59,472$80,485$136,997
Occupancy67%80%85%93%
Nightly Rate$167$190$244$382

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
NEW Ocean View Brickell Downtown at AKA HOTEL
$59,780
$251
62%
123$200βœ…βœ…βŒY / N⭐️ 4.9 (45)
Luxury King Suite w/ Full Kitchen at Four Seasons
$62,200
$246
61%
121$250βœ…βœ…βŒY / Y⭐️ 4.9 (136)
Lovely 1-Bedroom at Four Seasons Hotel Brickell
$116,963
$470
67%
122$120βœ…βœ…βœ…Y / Y⭐️ 4.9 (16)
Luxury Condo,33rd floor in Brickel 5Star AKA Hotel
$69,275
$193
95%
121$130βœ…βœ…βœ…Y / Y⭐️ 5 (54)
β˜… EXCLUSIVE Luxury Large Apt & FREE Parking β˜… 2910
$57,848
$172
87%
111$140βœ…βœ…βŒY / Y⭐️ 4.8 (122)
Luxury Apartment on Brickell Ave
$51,800
$190
68%
111$150βœ…βœ…βŒY / Y⭐️ 4.7 (106)
LUXURY STUDIO AT FOUR SEASONS HOTELS W/ BAYVIEW
$110,146
$570
51%
111$150βœ…βœ…βœ…Y / Y⭐️ 5 (84)
1bd Apt Brickell Ave (AKA)
$49,915
$161
81%
111$115βœ…βœ…βŒY / Y⭐️ 4.7 (39)
Zeus' Sanctuary Ocean View in Brickell Miami
$74,611
$228
84%
111$129βœ…βœ…βŒY / Y⭐️ 4.9 (67)
Elegant Apt Brickell 5 min. From Beach
$51,865
$187
69%
111$160βœ…βŒβŒY / Y⭐️ 4.8 (88)
Charming Retreat: Home Away from Home
$48,730
$134
91%
11999$100βœ…βœ…βŒY / Y⭐️ 5 (183)
New boho Studio in Brickell
$45,290
$162
72%
111$130βœ…βœ…βŒY / Y⭐️ 4.7 (39)
Beautiful and spacious apartment in Brickell
$74,698
$242
80%
111$160βœ…βŒβŒY / Y⭐️ 4.8 (42)
Marina View Condo at Brickell
$59,700
$178
81%
111$110βœ…βœ…βŒY / Y⭐️ 4.8 (88)
10 min to Beach Penthouse Oceanview King+Park Free
$63,066
$159
96%
111$100βœ…βœ…βœ…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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-5.38%

Cap Rate

5.45%

Return on Investment

11.24%

property-location

185 SE 14th Terrace Miami, Florida, 33131

1 bed β€’ 1 bath β€’ 3 guests

Est. $2,158/mo

Agent

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.

Top 94% of comparables

Top 34% of comparables


Seasonality

Sign up to view the full seasonality chart

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


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

$45k

$70k

$90k

$120k

Sign up to see the data on 15 all comparables

-$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

3%

Revenue Appreciation

0%

Cash on Cash Return

-5.38%

Cap Rate

5.45%

Profit (Cummulative)

-$5,806

$4,421

$4,250

$13,500

$0

Total Gain

$12,115

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