1BR condo in Brickell
- Income / month: $7,800
- Expenses / month: $4,200
- Net profit: $3,600
- Occupancy: 73%
HOA $850, mortgage $2,400, Airbnb fees $1,170, cleaning $400 included in expenses
Miami, Florida
Miami is one of the most active STR markets in the United States: high ADR, year-round demand, and a huge Hispanic investor community. It also has some of the strictest regulations in the country. This calculator helps you see how much your Miami property really earns after expenses.
HOA $850, mortgage $2,400, Airbnb fees $1,170, cleaning $400 included in expenses
Mortgage $4,200, pool maintenance $300, landscaping $250, property mgmt 12%
Not every part of Miami behaves the same. Typical ADR and occupancy ranges by area:
Corporate skyline and business travelers. High ADR, stable occupancy year-round.
Culture, art, and nightlife. Draws millennial and creative travelers; peaks during Art Basel.
Premium tourism but strict rules — only pre-approved buildings can run STR.
Leafy and family-friendly residential homes. Longer stays, mature guests.
Authentic Cuban culture, lower entry costs, growing Latin tourism demand.
Hosts who scale keep their calendar open for predictable peaks and raise ADR when they know the wave is coming.
Jun 11 – Jul 19, 2026
Event of the decade: ADR 3–6× normal, 3–4 night minimums. Set premium pricing NOW
May (3 days)
ADR 3–4× normal, 3-night minimum on many listings
First week of December
ADR 2–3× for 5 days; zero availability in Wynwood/Edgewater
Last weekend of March
ADR 2× in Downtown/Brickell; younger guests (watch for damage)
December–April
Sustained occupancy >85%; long stays (1–3 months) are common
Late March–early April
ADR +30–50% near Hard Rock Stadium and Aventura
With an average ADR of $285/night in Miami and 67% occupancy, knowing your break-even point is the difference between operating blind and operating like a pro. The calculator gives you your minimum nightly rate, marks your exact break-even, and projects income, profit, and margin in real time.
Yes, but only in certain zones (mainly Brickell, Downtown, Wynwood, and T5/T6 areas). You need a Certificate of Use and Business Tax Receipt. Miami Beach has much stricter rules. Always verify city zoning for your specific address.
A well-located 1BR condo generates $5,500–$8,500 USD gross per month. After mortgage, HOA, fees, and operations, net margin averages 30–45% for experienced hosts.
December–April is high season (snowbirds and holidays). March is the absolute peak between spring break and events like Ultra. Low season is August–September due to heat and hurricanes; ADR drops 30–40%.
Three levels: Florida Sales Tax (6%), Miami-Dade Discretionary Surtax (1%), and Tourist Development Tax (6%). Total 13% collected from guests and remitted monthly. Airbnb often collects and remits TDT — verify your account.