825 Brickell Bay Dr Miami, Florida, 33131-2968
2 bed • 2 bath • 4 guests • $609,900
$609,900
Zestimate
Est. $2,925/mo
Annual Revenue
$95,438
Profit (Cash Flow)
$28,215
Cap Rate
11.4%
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $390/night at 67% occupancy ($95,438) Airbtics projects $314/night at 69% occupancy ($79,134)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$95,438
$95,438
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$61,694 | $215 | 73% | 2 | 1 | 8 | 1 | $170 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 4.7 (45) | Profile | |
$174,411 | $592 | 79% | 2 | 1 | 6 | 1 | $120 | ✅ | ✅ | ✅ | Yes / Yes | ⭐️ 4.9 (64) | Profile | |
$80,802 | $221 | 95% | 2 | 1 | 5 | 2 | $120 | ✅ | ✅ | ❌ | Yes / Yes | ⭐️ 4.5 (47) | Profile | |
$64,513 | $229 | 74% | 2 | 1 | 6 | 1 | $120 | ✅ | ✅ | ✅ | Yes / Yes | ⭐️ 4.5 (19) | Profile | |
$80,307 | $254 | 82% | 2 | 1 | 6 | 2 | $120 | ✅ | ✅ | ✅ | Yes / Yes | ⭐️ 4.7 (123) | Profile |
Return Metrics
19.22% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.22%
Cap Rate
11.37%
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
$28,946
Deductible property tax
$6,038
Your total deduction
$56,515
Your adjusted annual income
$150,000 - $56,515 = $93,485
Taxes on $93,485 (30%)
$28,046
Your old tax bill
$45,000
Your new tax bill
$28,046
Estimated tax savings
$16,954
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