BNBCalc Short Term Rental Rental Arbitrage Analysis 1053 Northwest 29th Street, Miami, FL

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$60,265

Profit (Cash Flow)

$13,289

Cash on Cash Return

201.4%

Annual Revenue

$60,265

AirDNA projects $193/night at 60% occupancy ($42,295). Airbtics projects $158/night at 67% occupancy ($38,664). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 75% occupancy rate, $220 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,518	$39,085	$55,736	$68,011
Occupancy	58%	68%	74%	83%
Nightly Rate	$122	$147	$195	$213

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stylish Serenity: Wynwood Oasis Retreat	$22,205	$126	43%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (30)
Stylish Wynwood Escape: Art, Clubs & Sunshine	$27,005	$147	46%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (13)
2 Bedrooms Apartment - Renzzi Wynwood	$50,294	$174	74%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Family Apartarmet - Renzzi Wynwood	$56,498	$202	72%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
201-Tropical Refuge Near Wynwood+Rubell Museum	$47,709	$148	83%	2	2	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (181)
2 Bedrooms Apartment - Renzzi Wynwood	$59,235	$220	70%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (25)
2 Bedrooms Apartment - Renzzi Wynwood	$56,084	$217	67%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (14)
2 Bedrooms Apartment - Renzzi Wynwood	$67,466	$281	63%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Family Apartment - Renzzi Wynwood	$51,391	$213	63%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
2 bedrooms Apartment - Renzzi Wynwood	$70,970	$318	58%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
2 bedrooms Apartment - Renzzi Wynwood	$47,422	$206	60%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
2 bedrooms Apartment - Renzzi Wynwood	$55,444	$198	72%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (16)
2 Bedrooms Apartment - Renzzi Wynwood	$54,949	$207	69%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (34)
Stylish Newly Renovated 2 bedroom house	$33,862	$159	54%	2	1	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (114)
Family Apartment - Renzzi Wynwood	$54,372	$211	67%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (27)
Céntrico apartamento en las cercanías de Winwood y midtown	$24,610	$103	62%	2	1	3	$100	❌	❌	❌	N / Y	⭐️ 4.5 (90)
301-Tropical Refuge Near Wynwood+Rubell Museum	$37,510	$121	79%	2	2	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (140)
Modern decorated 2-bedroom house with parking.	$35,312	$160	55%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (35)
Serenity Retreat	$32,475	$140	57%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
Stylish Wynwood Retreat Near Art District	$25,210	$123	56%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (25)
Lovely 2BR Home w/Big Backyard near all Miami fun!	$36,824	$127	74%	2	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (102)
Wynwood Gem: Stylish 2/1 Apartment & free parking	$43,552	$161	72%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (464)
Charming Wynwood apartment 2bd/1ba. Free Parking	$32,185	$102	84%	2	1	2	$118	❌	❌	❌	Y / Y	⭐️ 5 (311)
Wynwood Gem: adorable 2bd/1ba and central location	$34,411	$111	81%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (156)
ArTease Grand: Wynwood, Design District & Peloton	$39,305	$143	68%	2	2	1	$195	❌	❌	❌	Y / Y	⭐️ 5 (69)
High Tides & Good Vibes in West wynwood	$45,180	$145	84%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (105)
Amazing Wynwood apartment 2 Bedroom + Free Parking	$23,599	$98	64%	2	1	2	$127	❌	❌	❌	Y / Y	⭐️ 5 (367)
Luxurious Modern Loft in Artsy Wynwood	$30,004	$134	55%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (28)
Casita 28 - Stylish and Modern house near Wynwood	$54,433	$191	73%	2	1	1	$105	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Modern 2 bedroom House with large outdoor space	$35,623	$130	72%	2	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (97)
Beautifully Decorated Wynwood Apartment 2	$29,305	$116	68%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (86)
Magical Chic APT/In The Heart of Wynwood Miami	$29,908	$123	59%	2	1	1	$145	❌	❌	✅	N / Y	⭐️ 5 (40)
ArTease 3: Walk to Wynwood & Design District	$53,706	$179	77%	2	1	1	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (66)
Cheerful -2bedroom home with free parking.	$38,557	$155	64%	2	1	2	$150	❌	❌	❌	N / Y	⭐️ 5 (148)
Beautifully Decorated Wynwood Apartment 4	$35,822	$122	80%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (109)
Wynwood Footprints	$33,405	$101	88%	2	1	2	$35	❌	❌	✅	N / Y	⭐️ 5 (364)
estancia, playa 24	$16,543	$61	44%	2	2	3	$280	❌	❌	❌	N / Y	⭐️ 4 (7)
Industrial Style Apartment - 2BR/3BA in Wynwood!	$25,666	$102	56%	2	3	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (80)
Wynwood Place 4 \| Artsy 2 bedroom + FREE Parking	$49,027	$152	85%	2	1	1	$87	❌	❌	❌	Y / Y	⭐️ 5 (420)
Sleeps 10 \| Private Pool \| Jacuzzi \| BBQ \| Games	$56,084	$194	75%	2	1	2	$200	✅	✅	✅	Y / Y	⭐️ 4.5 (55)

Return Metrics

201.35% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,289	$26,578	$39,867	$53,157	$66,446	$132,893	$398,679
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	$13,289	$26,578	$39,867	$53,157	$66,446	$132,893	$398,679

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

201.35%

Payback Period Days

181

Return on Investment

201.35%

1053 NW 29th St 201 Miami, Florida, 33127

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$60,265

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $193/night at 60% occupancy ($42,295.25). Airbtics projects $158/night at 67% occupancy ($38,664).

Occupancy Rate

Top 23% of comparables

Avg Daily Rate

Top 6% of comparables

Seasonality

40 Airbnb Comparables

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

$41,329

Avg annual revenue

67%

Avg occupancy rate

$158

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

$35k

$50k

$70k

$13,289

Profit

Revenue

$60,265

Operating Expenses

$6,068

Operating Income

$54,197

Net Effective Rent

$40,908

Profit (Cash Flow)

$13,289

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

201.35%

Payback Period Days

181