BNBCalc Short Term Rental Rental Arbitrage Analysis 1300 NW 207th St, Miami Gardens, FL, 33169

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$59,045

Profit (Cash Flow)

-$3,711

Cash on Cash Return

-41.9%

Annual Revenue

$59,045

AirDNA projects $374/night at 48% occupancy ($65,568). Airbtics projects $274/night at 59% occupancy ($59,045). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 59% occupancy rate, $274 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,149	$60,557	$92,640	$126,321
Occupancy	42%	60%	78%	88%
Nightly Rate	$215	$269	$313	$378

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Stadium House: Luxurious, Modern, Fun Home!!	$87,956	$535	43%	3	2	2	$245	✅	❌	✅	Y / Y	⭐️ 5 (26)
Book me, 3 mins from the Hard Rock Stadium.	$58,946	$253	60%	3	2	2	$140	❌	❌	❌	N / Y	⭐️ 5 (38)
Peaceful 3bdrm POOL home, near Hard Rock Stadium!	$72,303	$213	91%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (48)
Tranquil Poolside Oasis	$79,272	$269	79%	3	2	2	$165	✅	❌	❌	Y / Y	⭐️ 5 (93)
☀️🏝😎 MIAMI PARADISE - 11 people 🛌	$76,831	$241	83%	3	2	2	$300	✅	❌	❌	Y / Y	⭐️ 5 (181)
The Pool House (New, Private, 5 mins from Stadium)	$51,721	$174	76%	3	2	2	$219	✅	❌	❌	Y / Y	⭐️ 5 (80)
Modern Miramar home, 3 bd, 2 ba	$79,953	$270	79%	3	2	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (33)
HBlue/Pool+Heater/Gazebo/BBQHard Rock/12People	$67,814	$230	74%	3	2.5	2	$285	✅	❌	✅	Y / Y	⭐️ 5 (101)
Your Perfect Stay – 5 Mins from Hard Rock Stadium!	$73,840	$240	80%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (88)
Stylish Hard Rock Stadium 3 Bedrooms house.	$39,570	$135	76%	3	2	2	$99	❌	❌	❌	N / Y	⭐️ 5 (149)
Modern Retreat w/ Heated Pool & Grill near Beach	$100,467	$285	95%	3	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (107)
Messi \| Pool \| 5min Hardrock \| Soccer \| Games\| BBQ	$84,398	$306	71%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (78)
Stylish Miami Gardens Home near Hard Rock Stadium	$63,108	$350	48%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (68)
New Retreat w/Pool & Grill 8-Miles to Beach	$125,886	$375	91%	3	2	1	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (46)
Spacious Private Front House	$27,029	$149	45%	3	2	3	$150	❌	❌	❌	N / Y	⭐️ 5 (134)
Home sweet Home- cozy and clean	$48,582	$184	70%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (69)
Luxury In The Gardens	$59,563	$311	51%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (65)
Get away in the gardens	$68,142	$321	58%	3	2	1	$0	❌	❌	❌	N / Y	⭐️ 5 (40)
Lakefront Residence with Pool	$57,519	$189	78%	3	2	2	$295	✅	❌	❌	Y / Y	⭐️ 4.5 (12)
Spacious Relaxing Miami Gardens Home!	$32,951	$216	39%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (44)
Miramar Oasis - next to Hard Rock Stadium	$59,599	$236	69%	3	2	3	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (16)
STADIUM BNB#1 A place to unwind & experience Mia	$48,134	$140	91%	3	2	2	$100	❌	❌	✅	N / N	⭐️ 4.7 (78)
Walk to Hard Rock ~ Amazing Home Away From Home!	$50,476	$324	36%	3	2	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (35)
Divine Temple with Enchanted Fairy Garden	$53,725	$309	46%	3	2	3	$200	✅	❌	✅	Y / Y	⭐️ 4.5 (92)
Monaco Style - A Icon Of Luxury Vacation Rentals	$58,544	$178	88%	3	2	3	$199	✅	❌	✅	Y / Y	⭐️ 4.8 (51)
Unforgettable Misty Blue...	$38,306	$165	61%	3	2	3	$325	❌	❌	✅	Y / Y	⭐️ 5 (9)
Garden Vibe Oasis -3BD/2BA - Miami Garden	$91,589	$455	54%	3	2	3	$220	❌	❌	✅	N / Y	⭐️ 4.6 (13)
Beautiful modern home in Miami!	$58,817	$300	52%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.2 (8)
Charming Home near Hard Rock Stadium	$44,272	$235	48%	3	2	1	$135	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Beautiful home near Hardrock Stadium & Beaches	$58,330	$396	39%	3	2	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (8)
World cup home steps to games,concerts at Hardrock	$50,019	$377	35%	3	2	2	$200	❌	❌	❌	Y / N	⭐️ 4.5 (19)
Home in Miami Gardens near Hard Rock Stadium	$85,670	$263	88%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Modern Home By Hardrock Stadium	$30,634	$279	30%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Rockside Garden Vista - 3BR - great for families!	$81,827	$353	61%	3	2	3	$250	❌	❌	✅	Y / Y	⭐️ 4 (7)
Relax! Regroup! Re-energize!	$36,834	$272	37%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Miami House/ Piscina/ Hard Rock /Cerca de la Playa	$77,153	$310	68%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (17)

Return Metrics

-41.92% 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)	-$3,710	-$7,421	-$11,131	-$14,842	-$18,552	-$37,105	-$111,316
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	-$3,710	-$7,421	-$11,131	-$14,842	-$18,552	-$37,105	-$111,316

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-41.92%

Payback Period Days

Return on Investment

-41.92%

1300 NW 207th St Miami Gardens, Florida, 33169

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Miami Gardens

Zoning

Laws

$59,045

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $374/night at 48% occupancy ($65,568.6). Airbtics projects $274/night at 59% occupancy ($59,045).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$59,750

Avg annual revenue

59%

Avg occupancy rate

$274

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

$20k

$55k

$90k

$125k

-$3,711

Profit

Revenue

$59,045

Operating Expenses

$19,676

Operating Income

$39,369

Net Effective Rent

$43,080

Profit (Cash Flow)

-$3,711

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-41.92%

Payback Period Days