April 7, 2021

North Miami Beach Airbnb Rental incomes and Property ROI’s

The South Florida Real Estate Market continues to roar.

Today we outline some of the very attractive property investment statistics for the Florida and Miami region.

As well, we share recent AIRbnb rental income numbers of a mid range 2 bedroom condo in North Miami Beach.

To give an idea of investment numbers, we finish with purchase figures for several condo units adjacent to Biscayne Boulevard, as well as 10 year ROI projections.

WHY INVEST IN REAL ESTATE IN THE USA ???

Whether it’s real estate, rental or equity, here are 6 solid reasons to choose American investments.

Your returns are in US dollars
Your investment is in the world’s largest economy
You tap into the stability of the US market
You gain US connections for even more future profits
Your investment is supported by the immense US infrastructure.
The US market offers you the widest variety of investment choices.

INVESTING IN FLORIDA

5 vital Florida investment facts:

3rd fastest population growth in US
2nd in Best States for Business according to ChiefExecutive.com
1st in Nationwide Tax Climate according to Tax Foundation
5th in High Tech employment
Ranks 17th in World Economies.

5 reasons Florida is unique in America for investing in real estate:

The high value investment environment
High demand for property from buyers and renters alike
Better than average rental stats and demographics
Landlord friendly environment
Steady growth economy

Florida Offers:
• Fantastic Year Round Weather
• Countless Tourist Attractions
• No Sales Tax
• Low Corporate and Property Taxes
• Ease of Business Start-up
• Access to Good Education

Main Florida Cities
1. Jacksonville 926,371
2. Miami 486,388
3. Tampa 413,704
4. Orlando 291,739
5. San Petersburg 271,842
6. Gainesville 134,945

In conclusion, Florida features a unique property/ housing profile ideal for realty investors:

Higher than national average population renting
Higher than average rent prices
Landlord friendly laws
Multi-cultural demographics
Diverse economy
Great access to education
Ideal weather

NORTH MIAMI BEACH and FLORIDA PROPERTY STATS

Biscayne Blvd near NE 163rd St
3rd Highest Appreciating North Miami Beach Neighborhood Since 2000
https://www.neighborhoodscout.com/fl/north-miami-beach/real-estate

Miami-Dade County home values have gone up 7.2% over the past year and will continue to rise in the next twelve months due to the supply-demand imbalance.
https://www.noradarealestate.com/blog/miami-real-estate-market/

Average sales price in Florida as a whole increased 28.7% from Feb 2020 to Feb 2021. From $361,839 to $465,508.
https://gordcollins.com/real-estate/florida-housing-forecast/

Miami Property Appreciation over time

Last 5 years 59%
Last 10 years 31% (impacted by last recession)
Last 20 years 194%

Miami Real Estate Market: Prices, Trends, Forecast 2023

AIRBNB REVENUE for North Miami Beach Condo

RESULTS FROM SHORT TERM RENTS FOR UNIT 408 AT THE HIGHLANDS RESIDENCES

PERIOD: NOV 1st 2020 TO April 18TH 2021

AIRBNB: NET INCOMES RECEIVED FROM AIRBNB RENTS: 25,127.26 USD
VRBO: NET INCOMES RECEIVED FROM VRBO: 639 USD
WALK IN: EXTENSION FROM STAYING GUESTS: 3,000 USD

TOTAL NET INCOME: 28,766.26 USD

INCOME PER MONTH SINCE NOV 1st: = 5,230 USD

THE HIGHLANDS RESIDENCES

INVEST IN AN APARTMENT IN NORTH MIAMI BEACH

The Highlands Residences at North Miami Beach is an ALREADY BUILT INVESTMENT, with several units owned, managed by BAI Capital, available to purchase for IMMEDIATE turn-key rental.

LOCATION: NORTH MIAMI BEACH

10-minute drive south of Aventura Mall in north Miami east of Biscayne Boulevard, just inside the impact zone where the $ 4.6 million mega project “Sole Mia” is going to change and improve the entire zone generating a great positive impact. Currently the project represents the only new construction in an area where residential and commercial mix.

LEARN MORE ABOUT THE PROJECT:
https://bit.ly/2RW2ZLz
https://bit.ly/3dqIoHp

UNIT AVAILABILITY AND PURCHASE PRICES

204 $475,000 2 bed / 2 bath 1054 total sq ft $450 per sq ft
304 $485,000 2 bed / 2 bath 1054 total sq ft $460 per sq ft
306 * $550,000 2 bed / 2 bath + LARGE BALCONY 1473 total sq ft $373 per sq ft
402 $495,000 2 bed / 2 bath 1068 total sq ft $463 per sq ft
408 * $580,000 2 bed / 2 bath + DEN 1265 total sq ft $444 per sq ft
603 $505,000 2 bed / 2 bath 1067 total sq ft $449 per sq ft

ALL PRICES ARE SUBJECT TO AVAILABILITY AND MAY CHANGE WITHOUT NOTICE. JANUARY 2021.

*THE LISTED PRICE OF THESE APARTMENTS INCLUDES THE FLOOR FINISHES, CABINETS, BATHROOMS, FOR AN ESTIMATED VALUE OF USD 35,000. *

RENTAL INCOME ROI’S

1. 55,000 USD per year airbnb rental income
250k equity
5% interest mortgage loan
Net RENTAL income: $55,000
– OVERALL COSTS:
5% x 250k = 12,500
HOA fee = 6,000
Property tax 7,000

NET INCOME 27 500

27500/250000
= 11% ROI

2. 45,000 USD per year airbnb rental income
17500/250000
=7 % ROI

ROI 7% to 11% x year

CONDO UNITS ROI AND APPRECIATION

$480,000 Condo unit @ Highlands

1. Rental Income
AirBnB income over 10 years = $550,000
@$5000 per month
$55,000 per year

2. Property Appreciation
Property appreciation 7% per annum
96.7% appreciation in 10 years $464,232
avg of $46,400 per year

3. Property Value
Value of condo @ 10 years $944,232

Summary

• Invest $480,000 in 2021
• Return of $1,494,232 in 2031 ($550,000 in rental income + $944,232 in property sales)
• 10 year gross compound ROI 211%

Highlands Residences Property Investment Summary

This is THE investment for 2021 if you are seeking to expand your wealth while managing your risks.

Here’s why:

You want to see your wealth increase in the next decade
You want assets in the US market
You are looking for an investment in an embedded market
You want an investment apart from the stock market

How to Invest

Sign up for this limited opportunity in North Miami Beach Florida before it’s too late.
This opportunity has space for just 6 lucky property investors.

Initial investment requirements:
Reservation and 50% down payment with BAI Capital

Request our support documentation on how to start the investment process in escrow from abroad.

WHY BAI CAPITAL PROPERTIES

BAI Capital’s team of realty specialists dedicate themselves to help you own the best property possible. Ideal locations in Florida coupled with low mortgage rates help guarantee your return on investment.

Owning property gains returns in two ways: rental income and property appreciation.

We offer a range of pre-built and pre-construction luxury homes, condos and apartments for use, and/ or annual, monthly or daily rental. All of our units are in developments where we had prior equity fund raises and/ or EB-5 Visa program investments.
For your convenience all units also come with optional turn-key rental maintenance, and attractive mortgaging for international and American buyers.