$107,835
Annual Revenue
BNBCalc predicts this property will get $400 per night with 51% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 26% of comparables
Top 13% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$77,763
Avg annual revenue
51%
Avg occupancy rate
$400
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$80k
$145k
$210k
Sign up to see the data on 40 all comparables
$37,362
Profit
Revenue
$107,835
Operating Expenses
$27,699
Operating Income
$80,136
Mortgage & Taxes
$42,774
Profit (Cash Flow)
$37,362
$156,593
Cash Investment
Down Payment
$126,820
Renos & Furnishing
$10,750
Closing Costs
$19,023
Total
$156,593
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
23.85%
Cap Rate
12.63%
STR 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 est deduction will be...
Deductible mortgage interest
$30,095
Deductible property tax
$6,278
Your total deduction
$26,941
Your adjusted annual income
$150,000 - $26,941 = $123,059
Taxes on $123,059 (30%)
$36,918
Your old tax bill
$45,000
Your new tax bill
$36,918
Estimated tax savings
$8,082
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
2,742 sqft
Year built:
2016
Size:
1,869 sqft
Type:
SFR
Parking:
-
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Townhouse
- Stories: 2
- Lot size: 2,742 sqft
- Building area: 1,869 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: 8000:COMMUNITY FACILITY
- Land Use: Residential
- Parcel Number: 04-2021-031-7400
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2023
- Assessed Value: $283,260
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 11/28/16 | $369,000 | 95% | Pedro H Martin Jr., Ylina Abella |
Ownership
- Name: Pedro H Martin Jr
- Owner Occupied: Yes
- Owner Mailing Address: 3401 W 92nd Pl, Hialeah, Fl 33018
- Years Owned: 92
- Home Equity: $131,963
- Mortgage Balance Remaining: $351,037
- Financed amount: 95%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Middle School: Miami Lakes Middle School with 7/10 star rating