BNBCalc Short Term Rental Rental Arbitrage Analysis 91 NW 51st St, Miami, FL, 33127

3 bed • 4 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$103,010

Profit (Cash Flow)

$11,618

Cash on Cash Return

127.7%

Annual Revenue

$103,010

AirDNA projects $411/night at 56% occupancy ($84,064). Airbtics projects $294/night at 69% occupancy ($74,093). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 79% occupancy rate, $357 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,112	$71,105	$108,347	$148,065
Occupancy	61%	70%	79%	88%
Nightly Rate	$194	$267	$357	$440

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Buena Vista Oasis ! Duplex near Wynwood & Beaches	$41,280	$150	70%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (119)
Modern 3/1 house near Midtown Miami and Beaches	$45,238	$153	78%	3	1	3	$120	❌	❌	✅	Y / Y	⭐️ 5 (120)
Luxury Miami Design District Home	$38,723	$226	45%	3	2	3	$185	❌	❌	❌	Y / Y	⭐️ 5 (14)
Casa Bienvenido	$48,975	$296	44%	3	2	2	$100	❌	❌	❌	N / Y	⭐️ 5 (95)
Villa Milan \| Terrace \| Pool & Grill by Glamhomes	$96,033	$398	62%	3	2	2	$350	✅	❌	✅	Y / Y	⭐️ 4.9 (98)
Miami Pool Home - 11 guests- Near Design District	$67,473	$405	45%	3	2	3	$100	✅	❌	✅	Y / Y	⭐️ 5 (85)
Sierra Sky Pool House	$126,644	$350	97%	3	2.5	2	$170	✅	❌	✅	Y / Y	⭐️ 5 (91)
Aqua Tropics Villa w POOL!	$56,659	$154	96%	3	2.5	1	$170	✅	❌	✅	Y / Y	⭐️ 5 (79)
Modern Bohemian House I Superhost!	$48,104	$175	68%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (94)
3 BD House in Design District!	$67,318	$226	78%	3	2	3	$140	❌	❌	✅	Y / Y	⭐️ 5 (43)
Emperors' Palace	$60,184	$164	98%	3	2.5	1	$170	✅	❌	✅	Y / Y	⭐️ 5 (82)
Design District Get Away	$67,213	$229	79%	3	2	4	$125	❌	❌	✅	Y / Y	⭐️ 5 (160)
BIG House, Miami Design District, 10 min to Beach	$89,823	$325	74%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (51)
Beautiful Miami Home w Pool Central Location 10ppl	$88,643	$357	66%	3	2	1	$300	✅	❌	❌	Y / Y	⭐️ 5 (28)
Stylish 3/2 centrally located!	$68,323	$274	67%	3	2	2	$160	❌	✅	❌	Y / Y	⭐️ 5 (33)
Carter House - A Rustic Pool House	$59,082	$163	95%	3	2.5	1	$170	✅	❌	✅	Y / Y	⭐️ 5 (77)
11 Guests/ 5min Wynwood & Beach/ Hot Tub/ Soccer	$44,346	$188	56%	3	3	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (68)
Modern Miami Home w/ Pool 1 Mi to Design District!	$136,143	$446	80%	3	2.5	2	$227	✅	❌	❌	Y / Y	⭐️ 5 (19)
Casa Coral Miami Dream Home & Outdoor Oasis	$83,330	$524	42%	3	2.5	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (27)
Miami Charm: Close to Wynwood	$58,991	$294	53%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (37)
BuenaVista Design District	$76,233	$235	85%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (32)
Luxe 3 bed&bath-Design district	$35,391	$100	77%	3	2.5	1	$199	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Wynwood Miami nice 3 bedroom home.	$47,359	$347	36%	3	2	2	$39	❌	❌	❌	N / Y	⭐️ 0 (2)
Design District/Wynwood Heated Pool, Grill, Games	$109,742	$369	77%	3	2.5	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (62)
Welcome to Miami's Casa Bella!	$84,905	$261	88%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (61)
Lux Villa with Pool \| Wynwood House by RoveTravel	$107,258	$317	84%	3	2.5	3	$280	✅	❌	❌	Y / Y	⭐️ 5 (52)
Modern Design District Wynwood TH w/Heated Pool	$101,617	$360	72%	3	2.5	1	$250	✅	❌	❌	Y / Y	⭐️ 5 (145)
Design District/Wynwood Lux Villa~Heated Pool	$174,239	$553	82%	3	2.5	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (135)
Wynwood Escape	$65,278	$256	63%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (49)
Home in heart Design District Miami w Free parking	$63,501	$240	69%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (34)
Secret Garden Design District House	$35,991	$126	72%	3	1	4	$165	❌	❌	❌	Y / Y	⭐️ 5 (134)
Luxe Home/Jacuzzi/Golf	$85,351	$440	53%	3	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (29)
1 Block To Design District /Wynwood / Free Parking	$58,137	$191	79%	3	3	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (163)
Design District TH w/heated Pool	$86,309	$347	64%	3	2.5	1	$250	✅	❌	❌	Y / Y	⭐️ 5 (55)
Farfalla	$48,363	$195	65%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (67)
Casa Nikoleta Gated 10-min to Beach w/ BBQ 168	$65,391	$242	70%	3	2	4	$175	❌	❌	❌	Y / Y	⭐️ 5 (16)
Stylish Miami Home: 2 Mi to Intracoastal Waterway!	$95,763	$274	85%	3	2	2	$258	❌	❌	❌	N / Y	⭐️ 5 (13)
3 min to Wynwood Cozy Home 3 beds 3 baths	$56,309	$236	61%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (48)
Centrally located \|Hot Tub+ BBQ + Free Parking	$202,894	$825	66%	3	2	3	$300	❌	✅	✅	Y / Y	⭐️ 4.4 (10)

Return Metrics

127.67% 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)	$11,618	$23,236	$34,855	$46,473	$58,092	$116,184	$348,554
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	$11,618	$23,236	$34,855	$46,473	$58,092	$116,184	$348,554

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

127.67%

Payback Period Days

286

Return on Investment

127.67%

91 NW 51st St Miami, Florida, 33127

3 bed • 4 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Miami

Guide

Zoning

Market

Guide

Laws

Market Data

$103,010

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $411/night at 56% occupancy.Projected nightly rate is $294/night at 69% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$75,763

Avg annual revenue

69%

Avg occupancy rate

$294

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

$35k

$90k

$145k

$205k

$11,618

Profit

Revenue

$103,010

Operating Expenses

$25,391

Operating Income

$77,618

Net Effective Rent

$66,000

Profit (Cash Flow)

$11,618

$9,100

Cash Investment

Renos & Furnishing

$9,000

Setup Costs

$100

Total

$9,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

127.67%

Payback Period Days

286