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 260 Nw 118th St, Miami, FL 33168

3 bed β€’ 1 bath β€’ 9 guests β€’ $585,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$85,204

Profit (Cash Flow)

$20,985

Cap Rate

10.3%

Annual Revenue

$85,204

Airbtics projects $324/night at 72% occupancy ($85,204). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 72% occupancy rate, $324 rate per night.

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

Percentiles25%50%75%90%
Revenue$60,945$88,816$107,220$197,903
Occupancy59%81%87%93%
Nightly Rate$272$292$316$557

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
3 Bedroom Miami Home, 15 Minutes to the Beach!
$48,465
$102
95%
311$100βŒβŒβœ…Y / Y⭐️ 4.7 (433)
Splendid Mediterranean Retreat w/ Gorgeous Outdoor
$61,123
$286
56%
333$170βŒβŒβœ…Y / Y⭐️ 4.9 (48)
Boutique and stylish home with heated POOL
$87,620
$271
81%
321$140βœ…βŒβŒY / Y⭐️ 4.8 (253)
Casa Miami - Your Home in Miami
$96,529
$313
81%
322$160βŒβŒβœ…Y / Y⭐️ 4.9 (62)
Villa Canal with hot tub and backyard oasis
$97,296
$275
89%
322$200βœ…βœ…βœ…Y / Y⭐️ 5 (64)
Biscayne Villa, with Pool Oasis
$192,313
$559
93%
321$200βœ…βŒβŒY / Y⭐️ 4.9 (48)
Casa Mondrian- Resort Style Home- Mins to Beaches
$175,794
$557
83%
343$225βœ…βŒβŒY / Y⭐️ 4.7 (6)
stylish 3br/2bt bungalow in heart of Miami
$70,078
$270
69%
322$95❌❌❌Y / Y⭐️ 4.9 (59)
Jacuzzi /2 King Beds/Sofa Queen/Backyard & Parking
$59,511
$298
51%
321$160βŒβœ…βœ…Y / Y⭐️ 5 (36)
Quiet and Cozy - Biscayne Ranch
$32,491
$317
28%
332$119βŒβŒβœ…Y / Y⭐️ 4.6 (5)

Return Metrics

14.69% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$20,985$41,970$62,955$83,941$104,926$209,853$629,559
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$5,747$11,848$18,326$25,203$32,505$76,350$468,000
Down Payment$117,000$117,000$117,000$117,000$117,000$117,000$117,000
Property Appreciation$17,550$35,626$54,245$73,422$93,175$201,191$834,948
Total Return$161,282$206,445$252,527$299,567$347,607$604,395$2,049,508

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

14.69%

Cap Rate

10.33%

Return on Investment

31.01%

property-location

260 Nw 118th St Miami, FL, 33168

3 bed β€’ 1 bath β€’ 9 guests

Est. $2,806/mo

Agent

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide


Laws


Market Data

$85,204

Annual Revenue

BNBCalc predicts this property will get $324 per night with 72% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Top 61% of comparables

Top 21% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$92,122

Avg annual revenue

72%

Avg occupancy rate

$324

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

$30k

$85k

$135k

$195k

Sign up to see the data on 10 all comparables

$20,985

Profit

Revenue

$85,204

Operating Expenses

$24,757

Operating Income

$60,448

Mortgage & Taxes

$39,462

Profit (Cash Flow)

$20,985

$142,800

Cash Investment

Down Payment

$117,000

Renos & Furnishing

$8,250

Closing Costs

$17,550

Total

$142,800

DSCR Ratio

Strong

1.53

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.69%

Cap Rate

10.33%

Profit (Cummulative)

$20,985

$5,747

$8,250

$17,550

$0

Total Gain

$44,282

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

$27,765

Deductible property tax

$5,791

Your total deduction

$38,108

Your adjusted annual income

$150,000 - $38,108 = $111,892


Taxes on $111,892 (30%)

$33,568

Your old tax bill

$45,000

Your new tax bill

$33,568


Estimated tax savings

$11,432

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