BNBCalc Short Term Rental Rental Arbitrage Analysis 790 Nw 51st St

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$67,716

Profit (Cash Flow)

$113

Cash on Cash Return

1.3%

Annual Revenue

$67,716

AirDNA projects $309/night at 60% occupancy ($67,716). Airbtics projects $279/night at 71% occupancy ($72,351). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $309 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,064	$73,649	$106,015	$149,285
Occupancy	63%	73%	83%	88%
Nightly Rate	$180	$266	$336	$445

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Emperors' Palace	$55,277	$165	89%	3	3	1	$170	✅	❌	✅	Y / Y	⭐️ 4.8 (63)
Aqua Tropics Villa w POOL!	$55,719	$172	85%	3	3	1	$170	✅	❌	✅	Y / Y	⭐️ 4.8 (62)
Sierra Sky Pool House	$147,679	$432	92%	3	3	2	$170	✅	❌	✅	Y / Y	⭐️ 5 (67)
Nassau House - Classic Bungalow in Miami	$56,494	$168	91%	3	1	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (99)
3 min to Wynwood Cozy Home 3 beds 3 baths	$60,609	$226	70%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Carter House - A Rustic Pool House	$56,055	$173	85%	3	3	1	$170	✅	❌	✅	Y / Y	⭐️ 4.8 (57)
Secret Garden Design District House	$32,126	$114	70%	3	1	4	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (132)
1 Block To Design District /Wynwood / Free Parking	$56,001	$174	82%	3	3	2	$180	❌	❌	✅	Y / Y	⭐️ 4.9 (148)
Lux Villa with Pool \| Wynwood House by RoveTravel	$91,418	$261	86%	3	3	3	$280	✅	❌	❌	Y / Y	⭐️ 4.8 (50)
Modern 3/1 house near Midtown Miami and Beaches	$46,703	$149	83%	3	1	3	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (120)
Design District/Wynwood Lux Villa~Heated Pool	$149,479	$478	81%	3	3	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (125)
Modern Design District Wynwood TH w/Heated Pool	$93,283	$333	71%	3	3	1	$250	✅	❌	❌	Y / Y	⭐️ 5 (135)
11 Guests/ 5min Wynwood & Beach/ Hot Tub/ Soccer	$42,755	$177	57%	3	3	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (59)
Design District/Wynwood Heated Pool, Grill, Games	$94,186	$319	77%	3	3	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (55)
Entire 3 bedrooms house near Wynwood!	$44,248	$193	59%	3	1	2	$230	❌	❌	✅	Y / Y	⭐️ 4.7 (12)
Casa Coral Miami Dream Home & Outdoor Oasis	$65,807	$421	41%	3	3	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (24)
Modern Miami Home w/ Pool 1 Mi to Design District!	$129,149	$456	74%	3	3	2	$227	✅	❌	❌	Y / Y	⭐️ 4.8 (11)
Luxurious & Spacious Villa ~ Backyard ~ Fun Games	$41,800	$212	49%	3	2	1	$180	❌	✅	✅	Y / Y	⭐️ 4.9 (84)
3 Bedrooms Miami Home with Pool and Summer Kitchen	$92,566	$330	73%	3	2	4	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (63)
Stylish Miami Home: 2 Mi to Intracoastal Waterway!	$86,952	$283	77%	3	2	2	$258	❌	❌	❌	N / Y	⭐️ 4.9 (13)
Luxe Home/Jacuzzi/Golf	$87,917	$471	51%	3	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.9 (22)
BuenaVista Design District	$68,030	$235	76%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
King Bed \| 15 Min to South Beach \| High speed Wifi	$61,276	$195	80%	3	1	1	$149	❌	❌	✅	Y / Y	⭐️ 4.8 (76)
Design District TH w/heated Pool	$73,076	$296	64%	3	3	1	$250	✅	❌	❌	Y / Y	⭐️ 4.9 (44)
Miami Charm: Close to Wynwood	$66,146	$306	57%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (32)
Stylish 3/2 centrally located!	$74,907	$272	74%	3	2	2	$160	❌	✅	❌	Y / Y	⭐️ 4.8 (32)
Design District Get Away	$65,258	$235	75%	3	2	4	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (158)
Bungalumi - @_lumicollection	$198,678	$586	92%	3	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (18)
Farfalla	$45,794	$180	67%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (59)
Wynwood Miami nice 3 bedroom home.	$49,371	$353	37%	3	2	1	$39	❌	❌	❌	N / Y	⭐️ 3 (2)
Charming 3 bedroom centrally located	$66,108	$279	63%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
Lux \| Art Deco \| King \| Central	$58,764	$181	83%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (78)
Beautiful Miami Home w Pool Central Location 10ppl	$85,512	$345	66%	3	2	1	$300	✅	❌	❌	Y / Y	⭐️ 5 (22)
Luxury 3/2 Town Home/Pool Near Wynwood.	$107,253	$444	66%	3	3	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (3)
Beautiful Design District Tropical Bungalow 3/3	$63,726	$410	42%	3	3	3	$400	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Delightful 3br Home in Design District 7 Guests	$72,210	$296	64%	3	2	1	$325	❌	❌	❌	Y / Y	⭐️ 4.7 (25)
Welcome to Miami's Casa Bella!	$84,635	$259	88%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (48)
Home in heart Design District Miami w Free parking	$63,501	$240	69%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (34)
Luxe 3 bed&bath-Design district	$28,688	$67	83%	3	3	1	$199	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
Wynwood Escape	$66,635	$276	60%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (33)

Return Metrics

1.31% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$113	$226	$339	$452	$565	$1,131	$3,393
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	$113	$226	$339	$452	$565	$1,131	$3,393

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.31%

Payback Period Days

27766

Return on Investment

1.31%

790 NW 51st St Miami, Florida, 33127

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,873

Zestimate

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$67,716

Annual Revenue

BNBCalc predicts this property will get $279 per night with 71% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 78% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$74,644

Avg annual revenue

71%

Avg occupancy rate

$279

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

$30k

$85k

$140k

$200k

$113

Profit

Revenue

$67,716

Operating Expenses

$20,803

Operating Income

$46,913

Net Effective Rent

$46,800

Profit (Cash Flow)

$113

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1.31%

Payback Period Days

27766