BNBCalc Short Term Rental Cohost Analysis 1023 NW 23rd Ave, Miami, FL, 33125

4 bed • 2 bath • 9 guests • $432,500

BNB

Calc

Report by:

Nemo Napijalo

CEO at Lux Short Term Stays

+18137388749

info@luxshorttermstays.com

Owner income

$72,125

Per year

This Airbnb could earn an additional

$5,336

Per month vs a Long-Term Rental

Annual Revenue range

$107,488 - $202,622

Annual Revenue

$103,035

AirDNA projects $406/night at 57% occupancy ($84,524). Airbtics projects $434/night at 65% occupancy ($103,035). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 65% occupancy rate, $434 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$58,815	$107,488	$153,564	$202,622
Occupancy	55%	66%	77%	81%
Nightly Rate	$281	$432	$530	$661

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
BoatDock \| Pool \| BBQ \| Fast Wi-Fi \| Nespresso	$242,527	$814	79%	4	3	3	$297	✅	❌	✅	Y / Y	⭐️ 4.8 (84)
Spacious 2-Level Home in the Heart of Miami!	$52,504	$195	67%	4	3	1	$300	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Waterfront Oasis Heated Pool/Great Outdoor Space	$100,084	$432	57%	4	3	1	$249	✅	❌	✅	Y / Y	⭐️ 4.9 (140)
Luxe Bright and Modern Townhome Centrally Located!	$101,523	$504	53%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
New Bright & Modern Townhome Centrally Located!	$108,587	$556	52%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Coco Loco - Little Havana	$77,700	$317	64%	4	3	2	$165	❌	✅	✅	Y / Y	⭐️ 4.9 (45)
Private Oasis \| 4BD/5BTH \| Heated Pool \| Sleeps 8!	$111,987	$486	62%	4	5	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (20)
Family Home on the Water	$193,283	$615	83%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (104)
Modern Havana Haven minutes from Wynwood & SoBe	$122,070	$414	79%	4	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (157)
Casa Del Rio 1826 4 Bed 2 Bath Next to River	$62,243	$245	66%	4	2	4	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (145)
Centrally located oasis family home \| Yard & BBQ	$59,306	$192	76%	4	2	2	$260	❌	❌	❌	Y / Y	⭐️ 4.7 (29)
Casa Palma 7 min Downtown Miami	$31,317	$199	43%	4	2	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (6)
Miami 4 Bedroom 2 Bath Sleeps 8	$162,626	$450	98%	4	2	1	$200	✅	❌	✅	Y / Y	⭐️ 4.2 (7)
* Amazing 4BR House /10 people ✔ / 8 mins to JMH	$102,271	$405	69%	4	3	3	$220	❌	❌	❌	Y / Y	⭐️ 3.9 (23)

1023 NW 23rd Ave Miami, Florida, 33125-3213

4 bed • 2 bath • 9 guests

Inquire about this property

Contact Nemo

CEO at Lux Short Term Stays

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$103,035

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $406/night at 57% occupancy.Projected nightly rate is $434/night at 65% occupancy.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

15 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$106,718

Avg annual revenue

65%

Avg occupancy rate

$434

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$100k

$170k

$245k

$20,607

Profit

Revenue

$103,035

Cleaning

$12,104

Cohost commission

$20,607

Owner payout

$72,125

$0

Cash Investment

Renos & Furnishing

Total