BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Cohost Analysis 5900 Collins Ave APT 1406, Miami Beach, FL, 33140

2 bed • 2 bath • 4 guests • $539,800

BNB

Calc

Report by:

Daniel Itingen

itingenhost@gmail.com

Owner income

$54,646

Per year

This Airbnb could earn an additional

$2,146

Per month vs a Long-Term Rental

Annual Revenue range

$69,353 - $157,906

Annual Revenue

$70,510

AirDNA projects $256/night at 77% occupancy ($71,996). Airbtics projects $297/night at 65% occupancy ($70,510). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 65% occupancy rate, $297 rate per night.

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

Percentiles25%50%75%90%
Revenue$44,998$69,353$94,649$157,906
Occupancy51%69%78%91%
Nightly Rate$240$273$329$471

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Hermoso Apartamento en Miami Beach, Sobre la Playa

No image available

$59,668
$185
87%
225$150✅❌❌Y / Y⭐️ 4.5 (34)
Marble Ocean Free Parking Pool & Gym

No image available

$98,364
$273
97%
223$140✅❌❌Y / Y⭐️ 4.5 (45)
City Front Village Deluxe Apartments A

No image available

$80,600
$242
91%
226$200✅❌❌Y / Y⭐️ 5 (7)
Departamento Miami Beach.

No image available

$58,075
$192
82%
226$150✅❌❌Y / Y⭐️ 4.5 (113)
Miami Beach- Ocean Front.

No image available

$67,478
$261
70%
227$200✅❌❌Y / Y⭐️ 5 (107)
Ocean Front Village Deluxe Apartment E

No image available

$49,690
$233
58%
226$200✅❌❌Y / Y⭐️ 4 (15)
Ocean Front Villages Apartments - G

No image available

$75,415
$260
79%
226$200✅❌❌Y / N⭐️ 5 (11)
Casablanca TH15 Miami Beach

No image available

$54,757
$274
51%
22.53$250✅❌❌Y / Y⭐️ 4.5 (28)
Miami 2 Bed Condo w/Beach Service & Free Parking

No image available

$55,709
$220
69%
21.55$125✅❌❌Y / Y⭐️ 4.5 (7)
Beach Access Lovely 2B2B 1 free parking pool gym

No image available

$69,438
$279
68%
226$150✅❌❌Y / Y⭐️ 5 (31)
2Bed/2Bath (on the Beach-Pool-Kitchen)

No image available

$62,823
$354
48%
221$65✅❌❌Y / Y⭐️ 4.3 (54)
Departamento frente al mar

No image available

$81,629
$300
74%
227$150✅❌❌Y / Y⭐️ 5 (6)
Miami Beachfront Apartment

No image available

$77,340
$285
73%
227$175✅❌❌Y / Y⭐️ 5 (102)
BEACHFRONT large 2/2 with bay views + parking !

No image available

$76,089
$329
63%
226$170✅❌❌Y / Y⭐️ 5 (46)
*Beautiful 2b-2b, direct beach access, free valet*

No image available

$61,229
$240
69%
227$150✅❌❌Y / Y⭐️ 5 (3)
OCEAN views on the BEACH - 2/2.5 & FREE PARKING!

No image available

$96,449
$366
72%
22.56$170✅❌❌Y / Y⭐️ 5 (60)
Breathtaking 2/2 oceanfront with direct ocean view

No image available

$73,706
$270
74%
226$160✅❌❌Y / Y⭐️ 4.5 (61)
Stunning Beachfront in Miami Beach + free parking

No image available

$86,181
$245
95%
227$180✅❌❌Y / Y⭐️ 5 (103)
Wonderful apartment bay view - Miami Beach

No image available

$65,016
$252
70%
227$150✅❌✅Y / Y⭐️ 0 (1)
Ventur Loft | 2-Story Beachfront | Scenic Views

No image available

$100,412
$295
93%
22.51$0✅❌✅Y / Y⭐️ 4.5 (24)
Ocean Front Village Deluxe Apartments C

No image available

$63,364
$217
78%
226$200✅❌❌Y / Y⭐️ 4.4 (13)
Front Beach Apartment with ocean view

No image available

$54,462
$240
62%
2229$180✅✅❌Y / Y⭐️ 5 (25)
Beautiful 2 bedroom apartment w/bay view

No image available

$73,868
$309
65%
227$150✅❌❌N / Y⭐️ 0 (2)
Views! Brand New! Luxury Condo w Beach Service

No image available

$92,719
$329
77%
2230$400✅✅✅Y / Y⭐️ 0 (1)
Beautiful Beach Front Miami Beach Condo

No image available

$58,612
$314
51%
2230$300✅❌✅Y / Y⭐️ 5 (17)
Stunning Oceanfront Condo at Miami Beach

No image available

$70,308
$226
85%
226$0✅❌❌Y / Y⭐️ 3 (7)
Ocean & Bay Views 2BR 2BA Beach Condo+Parking

No image available

$50,078
$332
40%
225$185✅❌❌Y / Y⭐️ 5 (8)
Comodo Apt. en Miami Beach Playa

No image available

$51,642
$170
83%
225$150✅❌❌Y / Y⭐️ 5 (1)
You can see the beach but also the bay!!

No image available

$66,523
$284
64%
227$140✅❌❌Y / Y⭐️ 4.8 (30)
Oceanfront Condo with Direct Beach Access

No image available

$88,966
$500
48%
227$120✅❌❌Y / Y⭐️ 4 (1)
Gorgeous Beach Front condo at Millionaires roll.

No image available

$64,416
$550
32%
21181$200✅❌❌Y / Y⭐️ 0 (1)
2/2.5 Townhouse with Balcony & Ocean Views

No image available

$54,770
$260
57%
231$85✅❌❌Y / Y⭐️ 0 (0)
Oceanfront 2 Bedroom Townhouse in Miami Beach

No image available

$49,520
$330
41%
232$0✅❌✅Y / Y⭐️ 3 (1)
Ocean Front Large Corner Unit

No image available

$62,135
$219
76%
227$200✅❌❌Y / Y⭐️ 5 (11)
Gorgeous Beachfront 2 BD Miami Beach Condo

No image available

$68,649
$521
36%
2230$450✅✅✅Y / Y⭐️ 0 (0)
Huge apartment for 6, nice view

No image available

$72,624
$310
63%
227$150✅❌❌N / Y⭐️ 0 (0)
Spectacular Views, Great Location

No image available

$49,776
$136
100%
2228$150✅❌❌Y / Y⭐️ 5 (32)
Pavilion Condo

No image available

$43,937
$245
49%
227$180✅❌❌Y / Y⭐️ 4.5 (17)

property-location

5900 Collins Ave Miami Beach, Florida, 33140

2 bed • 2 bath • 4 guests

Agent

Inquire about this property

Contact Daniel

Miami Beach

Zoning


Laws

$70,510

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $256/night at 77% occupancy.Projected nightly rate is $297/night at 65% occupancy.

Top 56% of comparables

Top 38% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$66,908

Avg annual revenue

65%

Avg occupancy rate

$297

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

$45k

$60k

$80k

$100k

Sign up to see the data on 40 all comparables

$8,814

Profit

Revenue

$70,510

Cleaning

$8,851

Cohost commission

$8,814

Owner payout

$54,646

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

Property Overview

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

Lot size:

-

Year built:

-

Size:

970 sqft

Type:

APARTMENT

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: APARTMENT
  • Stories: -
  • Lot size: -
  • Building area: 970 sqft
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: -
  • Parking: Attached
  • Amenities: Dishwasher, Dryer, Washer
  • Price per square foot: $556

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 0232140260880
  • Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $449,306
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $539,800


Schools

  • Elementary School: North Beach Elementary School with 10/10 star rating
  • Middle School: Nautilus Middle School with 4/10 star rating
  • High School: Miami Beach Senior High School with 4/10 star rating