3401 W 92nd Pl Hialeah, Florida, 33018-2071
4 bed • 3 bath • 12 guests • $634,100
$634,100
Zestimate
Est. $3,041/mo
Annual Revenue
$107,835
Profit (Cash Flow)
$37,368
Cap Rate
12.6%
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $484/night at 61% occupancy ($107,835) Airbtics projects $400/night at 51% occupancy ($74,510)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$107,835
$107,835
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$113,356 | $510 | 57% | 4 | 2 | 8 | 1 | $240 | ❌ | ❌ | ❌ | Yes / No | ⭐️ 4.8 (45) | Profile | |
$81,629 | $426 | 50% | 4 | 4 | 10 | 3 | $250 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 4.7 (97) | Profile | |
$103,866 | $390 | 71% | 4 | 2 | 8 | 3 | $250 | ✅ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (71) | Profile | |
$54,168 | $370 | 40% | 4 | 2 | 8 | 3 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ⭐️ 5 (40) | Profile | |
$96,663 | $279 | 93% | 4 | 2 | 8 | 3 | $170 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (63) | Profile |
Return Metrics
23.86% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
23.86%
Cap Rate
12.63%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$30,095
Deductible property tax
$6,278
Your total deduction
$51,490
Your adjusted annual income
$150,000 - $51,490 = $98,510
Taxes on $98,510 (30%)
$29,553
Your old tax bill
$45,000
Your new tax bill
$29,553
Estimated tax savings
$15,447
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com