Active STR Condos

Available Properties

Premium short-term rental investments with professional management and comprehensive financial analysis

The Elser

AVAILABLE

The Elser

$205

Avg ADR

73%

Occupancy

Brickell Luxury Managed

District 225

AVAILABLE

District 225

$190

Avg ADR

70%

Occupancy

Brickell Modern Managed

Natiivo Miami

AVAILABLE

Natiivo Miami

$202

Avg ADR

71%

Occupancy

Downtown Amenities Managed

600 Worldcenter

AVAILABLE

600 Worldcenter

$197

Avg ADR

70%

Occupancy

Brickell Commerce Managed

501 First

AVAILABLE

501 First Residences

$215

Avg ADR

71%

Occupancy

Brickell Premium Managed

Smart Brickell

AVAILABLE

Smart Brickell

$188

Avg ADR

72%

Occupancy

Brickell Value Managed

The Crosby

AVAILABLE

The Crosby Miami

$197

Avg ADR

70%

Occupancy

Brickell Luxury Managed

Quadro

AVAILABLE

Quadro

$220

Avg ADR

68%

Occupancy

Brickell Mixed Units Managed

72 Park

AVAILABLE

72 Park Miami Beach

$308

Avg ADR

69%

Occupancy

Miami Beach Ocean View Managed

STR ROI Calculator

Professional financial analysis with comprehensive expense tracking and tax optimization

Property Selection

Project:

Unit Type:

Acquisition & Revenue

Purchase Price ($):

Land Value (%):

20%

Affects depreciable basis calculation

Average Daily Rate (ADR) ($):

Auto-filled from project data, editable

Occupancy (%):

72%

Average Stay Length (days):

Used for turnover calculations

Operating Expenses

OTA Commission

Commission Rate: 15%

Platform guide: Airbnb ~3% (host-only) or 14-16% (absorbing guest fee), VRBO ~5%, Booking.com ~15%, Average ~15%

HOA / Condo Fees

Monthly HOA Fee ($):

Property Tax

Tax Rate (% of value):

Default: 1.9% for Miami

Insurance

Annual Insurance ($):

Property Management

Management Fee: 15%

STR Concierge: 15-20% flat fee. First year FREE through us. Self-managed: 0%.

Cleaning & Turnover

Cost Per Stay ($):

Auto-calculated based on stays per year

Utilities

Monthly Utilities ($):

Default: $100 for condos

Repairs & Maintenance

Annual Amount ($):

Supplies & Amenities

Monthly Amount ($):

Replacement Reserve

% of Revenue:

STR License/Permits

Annual Amount ($):

Default: $300 Miami

PMS Software

Monthly Software Fee ($):

Options: Action Ledgers, Guesty, Hospitable, OwnerRez

Financing

Financing Type:

Financed

Cash Purchase

Down Payment (%):

25%

Down Payment Amount ($):

Interest Rate (%):

Loan Term:

Loan Type:

Amortizing

Interest Only

Loan Amount

Monthly Payment

Annual Debt Service

Year 1 Interest

Tax Benefits & Cost Segregation

Federal Tax Bracket (%):

Cost Segregation:

Not Using

Using Cost Segregation

Available Properties

The Elser

District 225

Natiivo Miami

600 Worldcenter

501 First Residences

Smart Brickell

The Crosby Miami

Quadro

72 Park Miami Beach

STR ROI Calculator

Property Selection

Acquisition & Revenue

Operating Expenses

Financing

Tax Benefits & Cost Segregation

Financial Analysis Results

Year 1 Income Statement

5-Year Projection

Ready to Get Started?