BNBCalc Short Term Rental Cohost Analysis 821 Ne 122nd St

1 bed • 1 bath • 2 guests • $711,800

BNB

Calc

Owner income

$19,242

Per year

This Airbnb could earn an additional

$571

Per month vs a Long-Term Rental

Annual Revenue range

$30,765 - $50,027

Annual Revenue

$27,488

AirDNA projects $117/night at 62% occupancy ($26,494). Airbtics projects $106/night at 71% occupancy ($27,488). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 71% occupancy rate, $106 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,281	$30,765	$40,942	$50,027
Occupancy	58%	78%	87%	92%
Nightly Rate	$84	$105	$125	$143

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Near Wynwood \| Pool Onsite \| Smart TV \| Fast WiFi	$42,930	$127	87%	1	1	3	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (93)
The Hidden Gem - Private Cottage in Biscayne Park	$27,653	$84	83%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (113)
Cozy and charming cottage	$46,132	$144	86%	1	1	3	$65	✅	❌	❌	Y / Y	⭐️ 5 (462)
Mango house 1br in central Biscayne Park sleeps 4	$48,361	$140	92%	1	1	3	$160	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Cheerful one bedroom home with kitchen and bath	$29,181	$96	78%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (85)
❤️20% OFF Studio ❤️Self Check-In ❤️Free Parking	$24,565	$78	81%	1	1	2	$130	❌	❌	❌	N / Y	⭐️ 4.8 (20)
Private Guest House	$41,535	$115	97%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (61)
Lovely Guest Suite	$13,464	$53	63%	1	1	1	$40	❌	❌	✅	N / Y	⭐️ 4.7 (210)
Casa Cardenal Private-studio Miami.	$17,146	$84	54%	1	1	3	$55	❌	❌	✅	N / Y	⭐️ 4.8 (87)
Satori WI-FI 177mbps pvt entrance & 1parking space	$24,341	$130	47%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (31)
Private One Bedroom Apartment with Pool Access	$10,784	$68	34%	1	1	2	$100	✅	❌	❌	N / Y	⭐️ 4.8 (43)
Tiny House @ Tropical Food Forest Garden Community	$13,053	$52	65%	1	1	3	$25	✅	❌	❌	Y / Y	⭐️ 4.9 (17)
Cute Studio in North Miami / 10 min to Beach	$28,598	$95	78%	1	1	1	$90	❌	❌	✅	Y / Y	⭐️ 4.6 (24)
Cozy and spacious studio in Miami Shores area.	$19,148	$66	75%	1	1	2	$50	❌	❌	❌	N / N	⭐️ 4.8 (39)
Beach Style room	$22,038	$143	39%	1	1	5	$40	❌	❌	✅	N / Y	⭐️ 5 (7)
The Golden place 3	$20,787	$78	69%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.8 (44)
Adorable 1 bedroom in North Miami !	$31,300	$105	79%	1	1	7	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (15)
Guest house in authentic Log Cabin	$20,044	$109	45%	1	1	1	$125	✅	❌	✅	N / Y	⭐️ 4.7 (453)
Miami Tropical Oasis Guest House.	$17,320	$78	54%	1	1	2	$50	✅	❌	❌	N / Y	⭐️ 4.5 (108)
Luxe Miami APT w/ Free Parking and Wi-Fi	$31,154	$112	76%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Private Studio with a Patio	$21,291	$64	88%	1	1	1	$35	❌	❌	✅	N / Y	⭐️ 4.2 (43)
Updated RV/Close to Beaches	$8,745	$58	40%	1	1	1	$25	❌	❌	❌	N / N	⭐️ 4.5 (30)
Peaceful Suite Near The Water	$36,360	$122	78%	1	1	3	$150	❌	❌	✅	N / Y	⭐️ 4.7 (7)
Private Guesthouse with Lush Green Areas	$28,714	$107	72%	1	1	3	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (40)
Tropical Oasis 1Br with Deck in the clouds -	$32,130	$110	78%	1	1	3	$100	❌	❌	✅	N / Y	⭐️ 4.2 (4)
Garden House Vacation Home	$58,926	$161	100%	1	1	7	$55	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
𝗕𝘂𝗻𝗴𝗮𝗹𝗼𝘄, 𝗣𝗼𝗼𝗹, 𝗛𝗼𝘁 𝗧𝘂𝗯 & backyard 10 min to Beach	$75,498	$201	92%	1	1	2	$230	✅	✅	❌	N / Y	⭐️ 4.9 (116)
La Casita Miami (Quiet - Private - Convenient)	$9,289	$88	21%	1	1	1	$75	❌	❌	❌	N / Y	⭐️ 4.7 (62)
Yellow door with love	$45,845	$140	88%	1	1	2	$35	❌	❌	✅	Y / Y	⭐️ 5 (31)
Stylish 1bedroom apartment 10min -> Beach	$26,423	$100	69%	1	1	2	$90	❌	❌	✅	N / Y	⭐️ 4.6 (12)
Lovely studio in North Miami !	$29,204	$90	81%	1	1	7	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Spacious & private 1-bd Casita; big yard & parking	$29,047	$125	60%	1	1	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (4)
1BR Fun and Chic near Aventura	$22,022	$128	47%	1	2	1	$0	❌	❌	❌	Y / N	⭐️ 4 (3)
Paradise Bungalow. Relax, have fun and enjoy.	$52,410	$180	75%	1	1	3	$200	✅	✅	❌	Y / Y	⭐️ 3 (1)
Chic Boho studio with private patio	$38,692	$120	87%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Super cute studio in North Miami	$31,748	$90	91%	1	1	7	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Lovely large 1 bedroom in North Miami !	$40,201	$105	100%	1	1	7	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Charming 1 bedroom in North Miami !	$37,251	$105	89%	1	1	7	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Pretty 1 bedroom in North Miami !	$33,353	$105	79%	1	1	7	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Amazing apt close to Beaches	$12,461	$92	37%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 4 (1)

821 NE 122nd St North Miami, Florida, 33161-5725

1 bed • 1 bath • 2 guests

Inquire about this property

Contact Agent

$27,488

Annual Revenue

BNBCalc predicts this property will get $106 per night with 71% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

$29,978

Avg annual revenue

71%

Avg occupancy rate

$106

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

$10k

$30k

$50k

$75k

$5,498

Profit

Revenue

$27,488

Cleaning

$4,549

Cohost commission

$5,498

Owner payout

$19,242

$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:

9,825 sqft

Year built:

1940

Size:

1,654 sqft

Type:

SFR

Parking:

Heating:

NONE

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
739 Ne 121st St	3	1	1,592	-	9,300	1925	$840,000	67
860 Ne 123rd St	3	2	1,392	-	9,825	1956	$612,500	32
880 Ne 122nd St	3	2	1,640	-	6,500	1986	$935,000	88
12225 Ne 11th Ct	2	1	831	-	7,540	1949	$1,100,000	406
721 Ne 126th St	2	1	1,403	-	7,030	1926	$425,000	63
759 Ne 127th St	2	1	1,255	-	6,600	1926	$330,000	340
12435 Ne 11th Pl	2	1	759	-	8,500	1950	$490,000	24
1215 Ne 127th St	2	1	840	-	7,300	1938	$315,000	-
13132 Ne 9th Ave	3	1	1,422	-	9,750	1941	$499,000	256
500 Ne 132nd Ter	2	1	1,504	-	8,900	1950	$359,000	394

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 1

Lot size: 9,825 sqft

Building area: 1,654 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: 3700:MULTI-FAM,10-21 U/A

Land Use: Residential

Parcel Number: 06-2230-038-0030

Flood Zone: Yes, Zone

Tax Info

Year Assessed: 2023

Assessed Value: $232,549

County Est. Land Value: $343,875

Assessed Land Value: -

County Est. Structure Value: $97,843

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
05/24/17	$250,000	80%	Sergio Vega, Stephanie D Suttles

Ownership

Name: Sergio Vega

Owner Occupied: Yes

Owner Mailing Address: 821 Ne 122nd St, North Miami, Fl 33161

Years Owned: 86

Home Equity: $320,400

Mortgage Balance Remaining: $196,000

Financed amount: 80%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No