BNBCalc Short Term Rental Rental Arbitrage Analysis 121 Nw 7th Ave

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$23,938

Profit (Cash Flow)

-$6,474

Cash on Cash Return

-148.8%

Annual Revenue

$23,938

AirDNA projects $113/night at 58% occupancy ($23,938). Airbtics projects $136/night at 65% occupancy ($32,287). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 57.99999999999999% occupancy rate, $113 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,330	$31,431	$43,423	$74,711
Occupancy	55%	72%	80%	93%
Nightly Rate	$100	$117	$144	$215

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Warm and cozy apartment strategically located	$23,423	$99	61%	1	1	1	$55	❌	❌	✅	Y / Y	⭐️ 4.7 (68)
Little Havana Apart / Centrally Located Free parki	$28,998	$101	75%	1	1	3	$99	❌	❌	❌	Y / Y	⭐️ 4.6 (19)
Olive Studio \| Balcony \| Roof Deck, Garden	$19,995	$70	71%	1	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Olive Studio \| Standard \| Roof Deck, Garden	$12,010	$57	50%	1	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Cozy Private Retreat \| No Cleaning Fee!	$32,405	$466	19%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 5 (12)
The Tiny Escape Free Parking 5 Mins to Brickell	$44,270	$143	80%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (50)
Olive Studio \| Balcony City \| Roof Deck, Garden	$28,062	$88	80%	1	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4 (13)
Little Havana Unit Close to Brickell	$30,212	$100	78%	1	1	4	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
The heart of Miami	$18,706	$233	18%	1	1	1	$150	✅	❌	✅	Y / Y	⭐️ 3 (1)
LOVELY STUDIO CLOSE TO MIAMI DOWNTOWN	$38,444	$141	74%	1	1	15	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
West Brickell Laundry & Parking	$39,162	$107	100%	1	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (29)
Casa de Mima: Miami River \| Little Havana \| Home	$51,360	$160	87%	1	1	7	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Hibiscus House-in city center.	$36,959	$100	98%	1	1	2	$55	❌	❌	❌	Y / Y	⭐️ 4.8 (100)
Havana Miami Suite with parking	$28,987	$99	80%	1	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Miami Cozy Place w/Pool, BBQ, Hot tub, Sauna	$27,520	$103	73%	1	1	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (3)
Downtown Miami Apt/w pool	$45,430	$202	59%	1	1	3	$150	✅	✅	❌	Y / Y	⭐️ 0 (0)
Casa de Nina	$29,930	$94	84%	1	1	7	$100	❌	❌	❌	Y / Y	⭐️ 5 (17)
Lit havana Unit /centrally 2located Free Parking	$28,304	$103	74%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.6 (36)
Spacious Condo Centrally located in Miami	$41,435	$153	72%	1	1	3	$125	✅	❌	❌	Y / Y	⭐️ 5 (8)
Boho Chic Apt Miami w/ Rooftop, Hottub, BBQ, POOL	$27,946	$140	51%	1	1	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (12)
Modern 1B/1B next to Brickell	$28,455	$96	78%	1	1	5	$70	✅	❌	❌	Y / N	⭐️ 5 (5)
Designer 1 BR Penthouse In Downtown Miami	$33,849	$136	68%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
GREAT VIBE and Time in South Beach Miami	$36,080	$106	93%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (1)
Best Apartment in Downtown	$25,826	$112	63%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4 (8)
Luxury Apartment On The River	$30,724	$115	73%	1	1	25	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Modern and Cozy Studio in Miami/ 5 min to Brickell	$25,033	$120	57%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
The LUXE Miami - APT #8: Luxury Apt Near Brickell	$11,609	$122	26%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
NVCLL Miami	$63,741	$215	81%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Casa Caribe -cozy & bright in Miami center	$32,105	$86	99%	1	1	2	$55	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
New Condo, Pool, Dog Park, Full Chef's Kitchen	$55,094	$248	60%	1	1	7	$150	✅	❌	✅	Y / Y	⭐️ 5 (5)
Walk to Brickell, calle 8, etc	$12,078	$150	22%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Studio Centrally located	$23,058	$105	60%	1	1	28	$125	❌	❌	❌	Y / Y	⭐️ 5 (1)
The LUXE Miami - APT #4: Luxury Apt Near Brickell	$15,174	$130	30%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.2 (111)
The LUXE Miami - APT #10: Luxury Apt Near Brickell	$10,860	$106	28%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 4.7 (19)
Brickell City Pent House	$38,717	$129	82%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Studio Room in Mini Yacht	$28,548	$130	60%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 0 (0)
Peaceful apartment in Little Havana	$45,750	$125	100%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Designer Style Place in Downtown	$21,781	$175	34%	1	1	2	$70	✅	❌	❌	Y / Y	⭐️ 0 (0)
Spacious 1Br Apartment !	$40,661	$219	50%	1	1	1	$50	❌	❌	❌	Y / N	⭐️ 0 (0)
Miami Stay	$22,705	$85	73%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)

Return Metrics

-148.82% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,473	-$12,947	-$19,421	-$25,895	-$32,369	-$64,738	-$194,215
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	-$6,473	-$12,947	-$19,421	-$25,895	-$32,369	-$64,738	-$194,215

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-148.82%

Payback Period Days

Return on Investment

-148.82%

121 NW 7th Ave Miami, Florida, 33128

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,873

Zestimate

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$23,938

Annual Revenue

BNBCalc predicts this property will get $136 per night with 65% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 73% 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.

$30,885

Avg annual revenue

65%

Avg occupancy rate

$136

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

$45k

$65k

-$6,474

Profit

Revenue

$23,938

Operating Expenses

$15,112

Operating Income

$8,826

Net Effective Rent

$15,300

Profit (Cash Flow)

-$6,474

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-148.82%

Payback Period Days