BNBCalc Short Term Rental Cohost Analysis 16413 SW 84th St, Miami, FL

4 bed • 4 bath • 15 guests • $955,300

BNB

Calc

Owner income

$61,719

Per year

This Airbnb could earn an additional

$2,497

Per month vs a Long-Term Rental

Annual Revenue range

$88,891 - $156,172

Annual Revenue

$88,170

AirDNA projects $415/night at 58% occupancy ($87,914). Airbtics projects $355/night at 68% occupancy ($88,169). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 68% occupancy rate, $355 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$66,482	$88,891	$119,355	$156,172
Occupancy	61%	67%	77%	87%
Nightly Rate	$290	$349	$404	$468

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Yuli’s Place	$85,656	$361	64%	4	4	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (37)
Hidden Gem in Miami with Heated Pool	$70,984	$275	67%	4	3	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (35)
Amazing backyard pool lux villa	$58,926	$288	54%	4	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (44)
Kendall Keys Oasis w/ HEATED Pool Theater & Arcade	$95,144	$309	82%	4	2	1	$160	✅	❌	❌	Y / Y	⭐️ 5 (156)
Cozy Home In Miami - 4 Bedrooms, 2 bathrooms	$76,643	$214	96%	4	2	3	$160	✅	❌	❌	Y / Y	⭐️ 5 (59)
BBQ \| Heated Pool \| Ping-Pong \| Billiards \| Patio	$80,291	$321	63%	4	2	4	$240	✅	❌	❌	Y / Y	⭐️ 5 (39)
The Lake House, Large Newly Renovated Miami Home	$37,182	$154	61%	4	2	5	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (15)
Luxurious & Comfy Family Gem ~ Sunny Pool ~ Games!	$128,934	$555	62%	4	3	3	$199	✅	❌	✅	Y / Y	⭐️ 5 (106)
Beautiful Spacious 4 Bedroom Heated Pool	$108,888	$325	88%	4	3	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (197)
Home in Miami	$95,080	$419	62%	4	2.5	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (21)
Pool House in Tropical Miami	$74,769	$265	76%	4	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (92)
Wonderful home in a great Miami area, with a pool	$74,067	$445	43%	4	3.5	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (20)
Luxurious and Spacious House - 4/3 - Pool BBQ	$103,444	$402	64%	4	3	3	$339	✅	❌	✅	Y / Y	⭐️ 5 (46)
🏖Spacious Villa 🌴 4-Bedroom with Heated Pool 🤩🔥	$67,442	$306	58%	4	2	3	$190	✅	❌	✅	Y / Y	⭐️ 5 (109)
Miami Family Retreat	$45,105	$179	67%	4	2.5	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (143)
Pet-Friendly Miami Home w/ Hot Tub & Pool Table	$104,421	$464	58%	4	2	3	$310	❌	✅	✅	Y / Y	⭐️ 5 (15)
Enjoy our Beautiful Home on a Fun Canal! Hot tub!	$75,850	$233	87%	4	3	3	$165	❌	✅	✅	Y / Y	⭐️ 5 (181)
Encanto Luxury Home	$95,984	$337	75%	4	3	3	$380	✅	❌	❌	Y / Y	⭐️ 5 (57)
PoolSide Vacation Home with Theater/Gameroom	$91,653	$426	58%	4	3	3	$395	✅	✅	❌	Y / Y	⭐️ 5 (27)
The Ranch House, Warm Miami Pool Home	$42,514	$203	55%	4	2	5	$200	✅	✅	✅	Y / Y	⭐️ 5 (29)
Miami Pool House \| Heated Pool \| Mini Golf \| Villa	$113,714	$365	82%	4	3.5	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (155)
Kendall Keys Oasis w/ HEATED Pool Theater & Arcade	$102,805	$391	71%	4	2	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (1)
BEST House MIAMI - pool w heater, Fashion, Central	$110,396	$410	69%	4	3	3	$350	✅	❌	✅	Y / Y	⭐️ 5 (23)
Prestigious Home with Pool	$194,379	$652	80%	4	3	1	$350	✅	❌	✅	Y / Y	⭐️ 5 (9)
Poolside Paradise: Miami getaway	$104,185	$389	71%	4	3	3	$240	✅	❌	✅	Y / Y	⭐️ 5 (42)
Cozy Home with NEW pool and big yard. Welcome!	$78,300	$396	53%	4	2	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (85)
One Of A Kind Smart Villa - Heated Pool+Spa+Games	$86,660	$291	76%	4	3.5	1	$200	✅	✅	✅	Y / Y	⭐️ 5 (116)
Large Miami Estate. 4/2 Pool home + Gameroom	$95,765	$309	76%	4	2	3	$279	✅	❌	❌	Y / Y	⭐️ 5 (83)
Spacious and cozy house in Miami	$89,216	$350	64%	4	4	3	$330	✅	❌	✅	Y / Y	⭐️ 4.5 (26)
10 ppl \|Top Location \| 20 Min Beach \| Bar \| Patio	$64,712	$241	70%	4	2	2	$270	❌	❌	✅	Y / Y	⭐️ 5 (64)
Miami Haven: 4BR Spacious Home Heated Pool & BBQ	$90,314	$349	65%	4	3	2	$350	✅	❌	✅	Y / Y	⭐️ 5 (98)
Comfortable Private Home. Close to Fla. Int Univ.	$44,264	$309	31%	4	3	4	$225	✅	❌	❌	Y / Y	⭐️ 5 (73)
Brand new Home Furnished	$51,170	$451	31%	4	3.5	1	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Stunning Villa With Private Pool and much more fun	$125,792	$382	87%	4	2	3	$249	✅	❌	✅	Y / Y	⭐️ 5 (42)
Kendall Vacation Luxury Home	$119,510	$394	80%	4	4	3	$250	✅	❌	❌	Y / Y	⭐️ 4.7 (8)
Stunning Modern Home w/Jacuzzi Near Dolphin Mall	$78,856	$326	62%	4	2.5	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (52)
Amazing pool! Slide, waterfall. Outdoor kitchen!	$180,916	$610	77%	4	4	4	$499	✅	❌	❌	Y / Y	⭐️ 5 (33)
Miami Palm House with HEATED POOL & BBQ/BAR	$116,854	$506	63%	4	2	2	$180	✅	❌	❌	Y / Y	⭐️ 5 (157)
The Lux Paradise Miami	$81,564	$220	97%	4	2	1	$150	✅	✅	❌	Y / Y	⭐️ 5 (75)
Miami Paradise Westchester * Heated Pool*	$137,956	$395	91%	4	2	1	$220	✅	✅	❌	Y / Y	⭐️ 5 (141)

16413 SW 84th St Miami, Florida, 33193

4 bed • 4 bath • 15 guests

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$88,170

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $415/night at 58% occupancy ($87,914.23). Airbtics projects $355/night at 68% occupancy ($88,169).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$92,007

Avg annual revenue

68%

Avg occupancy rate

$355

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

$35k

$90k

$140k

$195k

$88,170

Revenue

$88,170

Cleaning

$10,617

Cohost commission

$17,634

Owner payout

$61,719

$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:

8,080 sqft

Year built:

2006

Size:

3,061 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 8,080 sqft

Building area: 3,061 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: Garage

Amenities: -

Price per square foot: $312

Lot Info

Zoning: -

Land Use: -

Parcel Number: 3049320342550

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $721,602

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $955,300

Schools

Elementary School: Christina M. Eve Elementary School with 5/10 star rating
Middle School: Lamar Louise Curry Middle School with 6/10 star rating
High School: John A. Ferguson Senior High School with 7/10 star rating