BNBCalc Short Term Rental Cohost Analysis 1265 Andalusia Ave

1 bed • 1 bath • 2 guests • $989,400

BNB

Calc

Report by:

Nemo Napijalo

CEO at Lux Short Term Stays

+18137388749

info@luxshorttermstays.com

Owner income

$18,654

Per year

This Airbnb could earn an additional

$111

Per month vs a Long-Term Rental

Annual Revenue range

$27,222 - $52,779

Annual Revenue

$26,648

AirDNA projects $119/night at 70% occupancy ($30,424). Airbtics projects $96/night at 76% occupancy ($26,648). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 76% occupancy rate, $96 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,432	$27,222	$37,035	$52,779
Occupancy	62%	79%	92%	95%
Nightly Rate	$77	$90	$105	$146

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Coral Gables Lux W/Parking & King size bed.	$28,776	$150	51%	1	2	2	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (11)
King Bed, Lux w/ Free Parking in Coral Gables	$41,912	$176	62%	1	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (26)
King Bed Corner Unit, Coral Gables / Free Parking	$36,844	$148	63%	1	2	3	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (23)
The Garden Room	$13,687	$74	47%	1	1	2	$100	❌	❌	❌	N / N	⭐️ 4.7 (58)
Coral Gables Paradise with Free Parking	$36,525	$146	65%	1	2	3	$150	✅	❌	❌	Y / Y	⭐️ 4.7 (36)
Cozy Remodeled Private Guest House	$35,932	$102	91%	1	1	1	$70	❌	❌	❌	N / Y	⭐️ 4.7 (288)
The Gables Hideout- Charming/Cozy/Private	$27,072	$114	62%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 5 (111)
✪ Upscale Studio # 1- Four miles from MIA airport	$17,980	$83	58%	1	1	2	$20	❌	❌	❌	N / Y	⭐️ 5 (383)
Cozy Suite in Miami	$22,927	$108	58%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (34)
Relaxing Guest House 10 min from the Airport	$14,766	$73	51%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 4.8 (186)
Luxury 1Bd/1Ba Studio BIG PatioBBQ. Coral Gables.	$33,080	$133	62%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (85)
Relaxing studio with patio- Free parking & laundry	$25,700	$87	76%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (267)
Lovely and comfy studio - Free parking and laundry	$24,895	$78	83%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (222)
Modern Studio w/ Private Entrance & Free parking.	$36,395	$148	66%	1	1	2	$46	❌	❌	❌	N / Y	⭐️ 4.8 (66)
BE our GUEST in MIA	$37,956	$105	92%	1	1	1	$100	❌	❌	✅	N / Y	⭐️ 4.8 (135)
Beach studio with patio - Free parking & laundry!	$31,428	$91	91%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (267)
Awesome private and economic studio.	$28,751	$75	98%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (240)
Cozy Cottage in quiet neighborhood.	$26,234	$90	79%	1	1	2	$30	❌	❌	❌	N / Y	⭐️ 5 (265)
✪ Upscale Studio #2- Four miles from MIA airport	$22,110	$75	79%	1	1	2	$20	❌	❌	❌	N / Y	⭐️ 4.8 (89)
One bedroom, private entrance	$18,782	$79	62%	1	1	3	$50	❌	❌	❌	N / N	⭐️ 4.8 (46)
Centrally located apartment in Miami/8 Min Airport	$33,883	$93	95%	1	1	3	$85	❌	❌	✅	N / Y	⭐️ 5 (85)
Cozy and peaceful contemporary Suite in Miami	$26,652	$76	93%	1	1	3	$40	❌	❌	❌	Y / Y	⭐️ 5 (118)
Designer Mediterranean Guest House	$21,167	$64	82%	1	1	1	$70	❌	❌	❌	N / Y	⭐️ 4.6 (249)
Charming central Miami Suite close everything!	$33,495	$90	98%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (217)
Great studio apartment with private patio	$31,655	$93	93%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (123)
Unique 1bed cottage, desirable Coral Gables area.	$30,993	$86	95%	1	1	2	$65	❌	❌	❌	N / Y	⭐️ 4.8 (60)
Charming studio in historic house in Coral Gables	$14,124	$81	44%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 4.8 (87)
Fresh, comfortable and modern studio in Miami	$27,951	$85	85%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (280)
Hermosa suite privada.	$22,140	$61	92%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (108)
Comfy & Cozy Guest suite in the heart of Miami	$22,674	$86	66%	1	1	2	$100	❌	❌	✅	N / Y	⭐️ 4.8 (26)
2PPL/Top Location/Parking/10 min Airport #2	$13,719	$47	72%	1	1	1	$23	❌	❌	❌	N / Y	⭐️ 4.8 (764)
Private studio, private patio, bbq jacuzzi	$20,261	$96	54%	1	1	2	$80	❌	✅	✅	N / Y	⭐️ 4.8 (92)
Studio #1 hot jacuzzi Miami Center Beach	$32,830	$115	78%	1	1	3	$0	❌	✅	✅	N / Y	⭐️ 4.8 (307)
Casa Bella \| Unit B	$34,478	$96	92%	1	1	2	$150	❌	❌	✅	N / Y	⭐️ 4.8 (66)
Spectacular Studio Great area+Parking & Laundry	$33,306	$87	98%	1	1	1	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Cute and Cozy Miami Studio	$24,207	$65	97%	1	1	2	$55	❌	❌	❌	N / Y	⭐️ 4.9 (82)
Coral Gables" Secret Garden"Chic	$34,651	$116	79%	1	1	5	$135	❌	❌	❌	Y / Y	⭐️ 5 (101)
Private Sunny Guest House	$34,420	$102	87%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (77)
New Modern Near Airport - Cozy Very Clean	$30,648	$102	79%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (41)
Apt. Starfish in Miami with Free Parking.	$18,959	$70	66%	1	1	2	$80	❌	❌	❌	N / Y	⭐️ 5 (26)

1265 Andalusia Ave Coral Gables, Florida, 33134-5510

1 bed • 1 bath • 2 guests

Inquire about this property

Contact Nemo

CEO at Lux Short Term Stays

Coral Gables

Zoning

Laws

$26,648

Annual Revenue

BNBCalc predicts this property will get $96 per night with 76% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$27,599

Avg annual revenue

76%

Avg occupancy rate

$96

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

$15k

$25k

$30k

$45k

$5,330

Profit

Revenue

$26,648

Cleaning

$4,465

Cohost commission

$5,330

Owner payout

$18,654

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

5,000 sqft

Year built:

1926

Size:

2,210 sqft

Type:

SFR

Parking:

Heating:

NONE

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
1132 Castile Ave	2	2	1,496	-	6,250	1925	$1,298,000	69
2418 Country Club Prado	4	2	3,030	-	12,209	1926	$2,832,500	90
2618 Alhambra Cir	5	3	2,509	-	5,500	1926	$1,400,000	84
829 Palermo Ave	3	2	2,159	-	11,040	1943	$1,750,000	-
525 Aragon Ave	2	2	1,247	-	5,500	1928	$1,182,400	41
1543 Bird Rd	3	2	1,802	-	6,000	2002	$1,300,000	74
6025 Sw 20th St	2	1	832	-	10,600	1946	$570,000	-
1213 La Mancha Ave	2	1	1,339	-	5,000	1925	$871,000	28
5910 Sw 26th St	2	2	1,666	-	9,600	1951	$995,000	-
2716 Granada Blvd	6	6	4,870	-	21,300	1924	$3,575,000	61

Property Details

MLS Status: property-details-mls-status-cancelled

Property Use: Single Family Residence

Stories: 2

Lot size: 5,000 sqft

Building area: 2,210 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: 0100:SINGLE FAM,GENERAL

Land Use: Residential

Parcel Number: 03-4118-002-0121

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $536,070

County Est. Land Value: $487,344

Assessed Land Value: -

County Est. Structure Value: $241,904

Market Estimate: $1,593,863

Sale history

Date	Sale Price	% Financed	Buyer
12/13/19	$695,000	90%	Jorge A Martinez
Invalid Date	$625,000	95%	Luis R Amat Jr.
Invalid Date	$0	0%	Patricia H Lodge

Ownership

Name: Jorge A Martinez

Owner Occupied: Yes

Owner Mailing Address: 1265 Andalusia Ave, Coral Gables, Fl 33134

Years Owned: 54

Home Equity: -

Mortgage Balance Remaining: $755,000

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No