property-location

1330 Ocean Dr Miami Beach, Florida

4 bed • 4 bath • 8 guests

Purchase Price

Est. $NaN/mo

$301,329

Annual Revenue

Median of 25 comps selected by Arshin, creator of this analysis.

Avg Daily Rate
$1,499
Occupancy
55%

$25k

$345k

$660k

$1k

4 Convenient Ocean Front Suites at The Sagamore Hotel South Beach!
$1,002,349
$601,868
$3,724
73.7%
4164844$0❌❌❌No / No❌⭐️ 0 (0)

—

Ultra Luxe 4 Bed Direct Ocean Penthouse at 1 Hotel
$982,885
$639,265
$5,056
53.3%
494044$0✅✅❌Yes / Yes✅⭐️ 4.82 (28)Profile
Your Relaxing Getaway Awaits! 4 Relaxing Units Onsite Pool Near Beach
$841,208
$504,297
$3,058
75.4%
4164944$0❌❌❌No / No❌⭐️ 0 (0)

—

Luxurious 4/5 Direct Ocean Penthouse 1720 - Located at 1 Hotel & Homes South Beach
$777,570
$530,662
$4,026
52.9%
4104144$0❌❌❌Yes / Yes❌⭐️ 2.4 (43)

—

4 Garden View Suites at The Sagamore Hotel South Beach Pool and Beach Access!
$630,244
$413,878
$3,382
51.1%
4161744$0❌❌❌No / No❌⭐️ 0 (0)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$28,537/mo

Avg profit / month

-$4,558/mo

Best profit month

Mar $11,692

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-5.22%

Cap Rate

5.57%

Profit (Cummulative)

-$54,692

$33,085

$30,064

$111,000

$8,633

Total Gain

$98,026

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.