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 Rental Arbitrage Analysis 7928 West Dr

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$30,863

Profit (Cash Flow)

-$24,749

Cash on Cash Return

-568.9%

Annual Revenue

$30,863

AirDNA projects $130/night at 65% occupancy ($30,863). Airbtics projects $114/night at 72% occupancy ($29,979). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 65% occupancy rate, $130 rate per night.

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

Percentiles25%50%75%90%
Revenue$21,111$29,378$39,643$54,250
Occupancy64%73%80%87%
Nightly Rate$86$105$129$163

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
Luxury Pool Villa at St. James "E", Pet Friendly

No image available

$46,147
$196
60%
121$135✅❌✅Y / Y⭐️ 4.8 (44)
Villa at St. James Place "F", Luxury, Pet Friendly

No image available

$50,328
$226
58%
121$135✅❌✅Y / Y⭐️ 4.9 (83)
Luxury Pool Villa " H" , Pet Friendly

No image available

$38,468
$183
53%
121$135✅❌✅Y / Y⭐️ 4.8 (77)
Luxury Pool Villa "A", Pet Friendly

No image available

$62,976
$223
74%
121$135✅❌✅Y / Y⭐️ 5 (86)
Beautiful apartment with Bay and Downtown views

No image available

$36,920
$119
83%
112$110❌❌❌Y / Y⭐️ 4.8 (108)
Sunset views high floor

No image available

$27,629
$87
83%
111$100❌❌❌Y / Y⭐️ 4.8 (77)
"The best Skyline corner apartment in Miami"

No image available

$39,548
$128
80%
111$90❌❌❌Y / Y⭐️ 4.7 (149)
Skyline apartment with free/P

No image available

$39,721
$119
85%
111$90❌❌❌Y / Y⭐️ 4.8 (38)
Miami Views # 2

No image available

$31,566
$103
80%
112$100❌❌❌Y / Y⭐️ 5 (48)
Bayfront 1 br. Apartment with Breathtaking Views

No image available

$38,447
$129
80%
112$110✅❌✅N / Y⭐️ 4.3 (14)
The Paradise

No image available

$33,810
$157
56%
123$150✅❌❌Y / Y⭐️ 4.7 (42)
Miami Views # 1

No image available

$32,164
$105
80%
112$100❌❌❌Y / Y⭐️ 4.8 (50)
Amazing Smart Waterfront Apartment (free Parking)

No image available

$36,600
$161
61%
113$100❌❌❌Y / Y⭐️ 4.7 (146)
OceanView Balcony apt in North Bay Village Parking

No image available

$25,399
$149
42%
111$94❌❌❌Y / Y⭐️ 4 (26)
Bright Bay View Studio with Parking & Wi-Fi

No image available

$26,725
$96
74%
1128$150✅❌❌Y / Y⭐️ 4.5 (57)
Studio with Water View Balcony, Parking & WiFi

No image available

$32,608
$121
72%
112$150✅❌❌Y / Y⭐️ 4.7 (6)
Retro 1BR Apt #3 | Steps from the Water + Parking!

No image available

$34,713
$106
87%
111$80❌❌✅Y / Y⭐️ 4.8 (184)
Retro 1BR Apt #4 | Renovated Kitchen + Parking!

No image available

$28,511
$82
91%
111$80❌❌✅Y / Y⭐️ 4.8 (127)
Retro 1BR Apt #1 | Steps from the Water + Parking!

No image available

$29,164
$84
92%
111$80❌❌✅Y / Y⭐️ 4.8 (141)
Retro 1BR Apt #2 | Steps from the Water + Parking!

No image available

$29,939
$94
84%
111$80❌❌✅Y / Y⭐️ 4.8 (139)
Private Penthouse

No image available

$18,381
$54
93%
111$0❌❌❌Y / N⭐️ 0 (0)
Adults Only,1 bedroom apt,Free Parking,Pool Access

No image available

$40,335
$123
86%
111$60✅❌✅Y / Y⭐️ 5 (105)
Tropical Vibes,Free Parking, 1 bedroom Apt

No image available

$28,720
$118
64%
111$60✅❌✅Y / Y⭐️ 4.8 (166)
Chez MiMo - Contemporary Cozy Private Studio

No image available

$24,344
$100
64%
111$40❌❌❌N / Y⭐️ 4.9 (326)
Charming Studio-Free Parking

No image available

$16,477
$47
90%
112$45❌❌❌N / Y⭐️ 5 (120)
Fantastic Studio 15 min from The Beach

No image available

$20,864
$72
71%
112$63❌❌❌Y / Y⭐️ 4.8 (23)
Miami Modern Apartment in the Upper East-Side # 1

No image available

$16,838
$63
65%
111$70❌❌❌N / Y⭐️ 4.8 (162)
Miami Modern Studio in the Upper East-Side # 5

No image available

$15,853
$69
55%
111$60❌❌❌N / Y⭐️ 4.7 (200)
Cozy Studio Garden- free Parking | Close the Beach

No image available

$17,427
$62
73%
112$70❌❌❌N / Y⭐️ 4.8 (90)
Just remodeled super spacious 1BD Free Parking #8

No image available

$27,990
$103
71%
111$63❌❌❌Y / Y⭐️ 4.8 (221)
Miami Designer Apartment in the Upper East-Side #3

No image available

$19,627
$66
74%
111$70❌❌❌N / Y⭐️ 4.7 (155)
Miami Designer Studio in the Upper East-Side #6

No image available

$25,546
$99
66%
111$60❌❌❌N / Y⭐️ 4.8 (180)
Miami Designer Apartment in the Upper East-Side #4

No image available

$32,442
$105
80%
111$70❌❌❌N / Y⭐️ 4.7 (188)
Miami Designer Studio in the Upper East-Side #1

No image available

$35,544
$142
65%
111$60❌❌❌N / Y⭐️ 4.7 (157)
Bay front Condo, Sunset Views, free wifi & parking

No image available

$34,084
$128
72%
1128$130❌❌❌Y / Y⭐️ 4.6 (57)
Miami Studio: A Calm and Inviting Escape

No image available

$29,390
$96
79%
112$63❌❌❌N / Y⭐️ 4.5 (46)
Petite & Cute 1 Bedroom "Basement like" Apartment

No image available

$28,900
$141
56%
114$0❌❌❌N / Y⭐️ 5 (26)
Miami Designer Apartment in the Upper East-Side #2

No image available

$23,701
$81
73%
111$70❌❌❌N / Y⭐️ 4.7 (167)
Happy Vibes, 1 bed apt.,Free Park, POOL access,

No image available

$31,804
$129
65%
111$60✅❌✅Y / Y⭐️ 4.9 (167)
Just remodeled super spacious 1BD Free Parking #10

No image available

$29,792
$98
80%
111$63❌❌❌Y / Y⭐️ 4.8 (243)

Return Metrics

-568.94% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$24,749-$49,498-$74,247-$98,996-$123,745-$247,490-$742,472
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return-$24,749-$49,498-$74,247-$98,996-$123,745-$247,490-$742,472

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-568.94%

Payback Period Days

0

Return on Investment

-568.94%

property-location

7928 West Dr APT 908 North Bay Village, Florida, 33141

1 bed • 1 bath • 2 guests

Agent

Inquire about this property

Contact Agent

$2,873

Zestimate

$30,863

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $130/night at 65% occupancy.Projected nightly rate is $114/night at 72% occupancy.

Top 73% of comparables

Top 26% 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.

$30,986

Avg annual revenue

72%

Avg occupancy rate

$114

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

$30k

$45k

$65k

Sign up to see the data on 40 all comparables

-$24,749

Profit

Revenue

$30,863

Operating Expenses

$16,012

Operating Income

$14,851

Net Effective Rent

$39,600

Profit (Cash Flow)

-$24,749

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-568.94%

Payback Period Days

0