3BR home near Hard Rock Stadium
- Income / month: $5,800
- Expenses / month: $3,400
- Net profit: $2,400
- Occupancy: 60%
Mortgage $2,200, Airbnb fees $870, cleaning $360, utilities $250, maintenance $200. NFL event month can reach $9,000+
Miami Gardens, Florida
Miami Gardens is the most accessible entry-cost STR market in Miami-Dade. Home to Hard Rock Stadium (Miami Dolphins, F1 Miami GP, major concerts) and 25 minutes from the beaches, it offers stable event-driven occupancy and growing corporate demand. This calculator shows how much your Miami Gardens property really earns after expenses.
Mortgage $2,200, Airbnb fees $870, cleaning $360, utilities $250, maintenance $200. NFL event month can reach $9,000+
Mortgage $1,650, HOA $220, fees $630, cleaning $290, utilities $190
Not every part of Miami Gardens behaves the same. Typical ADR and occupancy ranges by area:
Premium for NFL + F1 events. ADR explodes on game or concert weekends.
Established residential community. Low entry cost, Latin family demand.
Mature residential SFR. Price/cash-flow sweet spot.
Near Hard Rock attractions and shopping centers.
Lowest entry cost, stable event + corporate 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 in prime zone (you are here). 95%+ occupancy for 39 days.
September–January (8–10 games)
ADR 2–3× on home-game weekends
May (3 days)
ADR 3–5× normal; 3-night minimum; book 6+ months ahead
Year-round (20+/year)
Beyoncé, Bad Bunny, Coldplay — ADR +50–100% on show day/night
December/January
ADR 2× for 5 days around the game
Variable
One-off events that spike Hispanic/Caribbean demand
With an average ADR of $165/night in Miami Gardens and 62% 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. Miami Gardens allows STR in designated residential zones with an annual city Vacation Rental Permit, plus Miami-Dade Certificate of Use and BTR. Rules are significantly friendlier than Miami Beach and Coral Gables. Always verify your HOA does not restrict it.
A 3BR home generates $4,800–$7,500 USD gross/month in normal operation. During Hard Rock Stadium event weekends (NFL home games, concerts, F1 Miami GP), 3 nights can equal a full normal week. Average net margin is 32–42%.
Yes. There are 8–10 NFL home games per season, 20+ major concerts per year, and F1 Miami GP in May where ADR hits $400–$600/night for 5 days. Hosts who keep the calendar open for these peaks typically generate 25–35% of annual revenue in just 15–20 premium nights.
Miami Gardens is an independent city north in Miami-Dade, 25–30 min from Downtown Miami. Significantly lower entry cost (40–50% less than Brickell), more seasonal demand but predictable event peaks, and friendlier STR regulation. Ideal for investors seeking cash flow without central Miami prices.
Same three levels as rest of Miami-Dade: Florida Sales Tax (6%), Miami-Dade Discretionary Surtax (1%), and Tourist Development Tax (6%). Total 13% from guests remitted monthly. Airbnb usually collects and remits TDT automatically.