← All units
AVAILABLE
Photos coming soon
Investment memo

Wynwood Art District

General area shown. The exact address and Airbnb-approved building are shared under NDA when you reserve or book a call.

Miami, FL3BR3BA1,222 sqft$5,019/mo lease

The verdict
ACQUIREGrade S of S to D · Worth buying

Worth acquiring. The numbers clear our bar with room to spare.

Short term rentalCAUTION
$38,314Year-1 operating profit · base case
102%Cash-on-cash return
12 moMoney back in
~$37,538Est. cost to start

Operating profit, before the one time startup capital ($37,538), which the ROI and payback above already account for.

Reserve via WhatsAppDownload pitch deck (PDF)
Executive summary

Wynwood is one of Miami's genuinely strong urban STR submarkets — walkable art-district demand, a dense event calendar (Art Basel, Miami Music Week/Ultra, III Points), and a hotel ceiling high enough that a well-run 3BR sleeping eight clears our bar with room to spare on strong per-night economics. The subject's amenity stack (rooftop pool, hot tub, coworking with private conference rooms, EV charging, on-site Starbucks and mini-market) is materially richer than anything in the operating comp set, which supports pricing at the top of the 3BR band and a real ADR premium. The dominant risks are not demand but supply and regulation: Wynwood has a heavy near-term condo/multifamily pipeline (much of it explicitly STR-flexible), the subject building itself is a 318-unit lease-up carrying high current vacancy and two-months-free concessions, and City of Miami STR legality is zone- and permit-contingent (T5/T6 lodging use plus a DBPR license, county Certificate of Use, and city Business Tax Receipt all active at once), with enforcement intensifying and the county occupancy cap fixed at eight for a 3BR — exactly the subject's ceiling, so there is no headroom to add guests. Net: I would lease and operate this unit provided the lease's STR permission and the building's lodging-use Certificate of Use are confirmed in writing and the full permit stack is in hand; it is a strong, differentiated cash-flow play whose margin is most sensitive to effective rent and the incoming supply wave. Note: Comp ADRs shown are base nightly rates. Y1 Net calculations include separate cleaning fee revenue from Revarity locked constants.

The money model

Three honest scenarios: bear (conservative), base (realistic), and bull (stretch). Base is what we underwrite to.

Bearconservative
Year-1 operating profit$7,674
ROI20%
Payback59 mo
Baserealistic
Year-1 operating profit$38,314
ROI102%
Payback12 mo
Bullstretch
Year-1 operating profit$57,268
ROI153%
Payback8 mo
Startup capital · est.
$37,538
Nightly rate (base)
$339
Occupancy (base)
78%
Monthly profit (base)
$3,193

These come from our standard market read. The deep comp shop found 5 usable listings, under the 6 we require before a comp shop is allowed to set the numbers.

Seasonal demand & event calendar

What drives the peaks: named local demand catalysts.

Art Basel / Miami Art Week (incl. Art Miami, Red Dot, Spectrum at Mana Wynwood)Dec 1–6, 2026 · 2–3x base
Miami Music Week + Ultra Music FestivalMar 24–29 (2026 cycle) · ~2x base
III Points Festival (Mana Wynwood)Oct 16–17, 2026 · 1.5–2x base
Formula 1 Miami Grand Prix (Hard Rock Stadium)Early May · 1.5–2x base citywide
Winter high season (snowbird/leisure)Jan–Mar · 1.3–1.5x base
Wynwood Art Walk (2nd Saturday) & HalloWYN block party (Oct 31)Monthly / late Oct · 1.1–1.3x weekend
Live comps: what the market actually shows
#1 · VRBO · ★ Superhost
Modern 3-Bedroom in Heart of Wynwood Art District
At-market revenue
$365
/night
Beds / Baths / Sqft3BR / 2BA
Distance0.50 mi
ADR 30d range$315 to $430
Occupancy (60d cal.)71%
Est. annual revenue$94,590
Reviews4.50★ (34)
Review themes
  • Walkable to Wynwood Walls, bars & galleries
  • Comfortable beds, good group space
  • Ample parking a plus
  • Occasional street/nightlife noise
Amenity gaps: Pet friendly
View listing →Shopped Aug 24, 2026
#2 · Expedia · ★ Superhost
Wynwood Miami House - Sleeps 8 - Gazebo - Luxe Bathrooms
At-market revenue
$355
/night
Beds / Baths / Sqft3BR / 2BA
Distance1.80 mi
ADR 30d range$300 to $420
Occupancy (60d cal.)69%
Est. annual revenue$89,407
Reviews4.80★ (40)
Review themes
  • Exceptional cleanliness (9.6/10)
  • Spacious for groups of 8
  • Great outdoor/gazebo space
  • Central to Design District & Wynwood
Amenity gaps: Private backyard/gazebo · Pet friendly
View listing →Shopped Aug 24, 2026
#3 · Airbnb
Ultra Wynwood 3mins U1
At-market revenue
$340
/night
Beds / Baths / Sqft3BR / 2BA
Distance0.40 mi
ADR 30d range$290 to $400
Occupancy (60d cal.)67%
Est. annual revenue$83,147
Reviews4.70★ (22)
Review themes
  • Unbeatable Wynwood location
  • Clean, modern unit
  • Easy self check-in
  • Nightlife noise on weekends
Amenity gaps: Pet friendly
View listing →Shopped Aug 24, 2026
#4 · Booking
Renzzi Wynwood Apartments
Below-market revenue
$305
/night
Beds / Baths / Sqft3BR / 2BA
Distance0.60 mi
ADR 30d range$260 to $360
Occupancy (60d cal.)60%
Est. annual revenue$66,795
Reviews3.30★ (44)
Review themes
  • Good location near Wynwood
  • Value pricing
  • Mixed reviews on service/cleanliness
  • Strict quiet hours (10pm-6am)
Amenity gaps: Garden/terrace
View listing →Shopped Aug 24, 2026
#5 · VRBO
Stylish 3-Bedroom Oasis Near Wynwood & Miami Beach
Below-market revenue
$295
/night
Beds / Baths / Sqft3BR / 2BA
Distance2.20 mi
ADR 30d range$255 to $350
Occupancy (60d cal.)63%
Est. annual revenue$67,835
Reviews4.60★ (28)
Review themes
  • Good value vs Wynwood core
  • Convenient for hospital/stadium visitors
  • Quieter residential feel
  • Short drive to Wynwood Walls
Amenity gaps: Pet friendly
View listing →Shopped Aug 24, 2026
#6 · Booking
Modern 3-Bedroom in the Heart of Wynwood Art District (Booking cross-listing)
At-market revenueexcluded from medians
$360
/night
Beds / Baths / Sqft3BR / 2BA
Distance0.50 mi
ADR 30d range$310 to $425
Occupancy (60d cal.)70%
Est. annual revenue$91,980
Reviews4.50★ (30)
Review themes
  • Brilliant Wynwood location
  • Comfortable bedrooms & communal space
  • Good for groups
Amenity gaps: Pet friendly
View listing →Shopped Aug 24, 2026
#7 · Expedia
Happy House Miami! 3 Bedroom close to Wynwood
Below-market revenueexcluded from medians
$255
/night
Beds / Baths / Sqft3BR / 1BA / 1200 sqft
Distance1.50 mi
ADR 30d range$220 to $300
Occupancy (60d cal.)24%
Est. annual revenue$22,338
Reviews2.50★ (3)
Review themes
  • Low review score (5.0/10)
  • Only one bathroom for 8 guests
  • Sparse recent booking activity
  • Budget positioning
Amenity gaps: Pet friendly
View listing →Shopped Aug 24, 2026
#8 · Expedia
Modern 3-Bedroom in Heart of Wynwood Art District (Expedia/Travelocity cross-listing)
At-market revenueexcluded from medians
$355
/night
Beds / Baths / Sqft3BR / 2BA
Distance0.50 mi
ADR 30d range$305 to $420
Occupancy (60d cal.)70%
Est. annual revenue$90,702
Reviews4.50★ (30)
Review themes
  • Same unit as rank 1/6 across platforms
  • Walk to Midtown shops & Wynwood Walls
  • Wonderful group stays
Amenity gaps: Pet friendly
View listing →Shopped Aug 24, 2026
Amenities: what it has, what it's missing
THIS UNIT HAS
PoolHot tubGym/fitnessGrill

Amenities the top comps have that this unit is missing, ranked by revenue impact.

01Pet-friendly policy
Strong

Roughly 40% of the operating comps (Wynwood House, Happy House, several Vrbo units) accept pets, while the subject currently does not. In a dog-heavy Miami market this opens an under-served booking segment.

Est. cost
$0–500 (deposit/cleaning policy + minor pet-proofing)
Est. ADR lift
$10–25/night
Occupancy
+3–6 pts, strongest in shoulder months
02Furnished private balcony/outdoor seating
Nice to have

Comps lean on private outdoor space (gazebo/BBQ, terraces) as a differentiator; the subject has a balcony but should furnish it with quality seating to compete on the same 'private outdoor' hook.

Est. cost
$800–1,800 furniture
Est. ADR lift
$8–18/night
03In-unit entertainment (large smart TV / game console)
Nice to have

A few comps advertise 70-inch home theaters; a large smart TV plus streaming/console differentiates for families and group stays and photographs well.

Est. cost
$700–1,500
Est. ADR lift
$5–15/night

Cost, ADR lift and rate targets are estimates derived from the live comp set. Advisory only, never part of the verdict, tier, or Year 1 math.

Regulatory & landlord read

Is short term rental legal here, and who owns/manages the building.

REGULATORY
Short term rental statusGRAY
HOA / buildingALLOWED
License requiredYes · ~$200

City of Miami — Miami 21 Zoning Code (short-term/lodging use permitted in transect zones T4, T5, T6 and CI-HD; restricted in T3); Miami-Dade County Code of Ordinances §33-28 (occupancy & registration). Refs: https://www.miamidade.gov/building/standards/residential-short-term-vacation-rentals.asp ; Miami 21 interactive zoning map at miami21.org

Pending: FL SB 280 (statewide STR registration/preemption expansion) vetoed June 2024 — prior framework continues into 2026; City of Miami & Miami-Dade examining tighter STR regulations; Ongoing 'Apartment Hotel'/'Condo Hotel' lodging-use classification litigation in City of Miami

LANDLORD / OWNER
ManagementFlow (flow.life) — building developed by Property Markets Group (PMG) + Greybrook Realty Partners; delivered 2023 as 'Society Wynwood', now Flow-branded/operated
Management reputationMIXED

Flags: Citywide (not landlord-specific) City of Miami apartment-hotel/STR lodging-use litigation ongoing; Negative resident Yelp review cites elevators frequently down, constant fire alarms, noise, pest/cleanliness and unresponsive staff — operational red flag for a lease-up

LEGALITY CHECK
ResultCAUTION

[Cached: 2026-08-08] STR explicitly permitted in lease per operator; City of Miami registration and permit compliance requirements create ongoing enforcement risk.

Seasonal pricing rate card

Suggested ADR targets by season and the named local events that drive the peaks.

Blended annual ADR target
$330–370
PeriodADR targetMin stayNote
Art Basel / Miami Art Week (early Dec)$525–6753–4 nightsBiggest demand week of the year citywide — Wynwood is an epicenter; price aggressively.
Miami Music Week / Ultra (late Mar)$450–5753–4 nightsElectronic-music takeover; Wynwood is a core party corridor.
III Points weekend (mid-Oct) & event weekends$400–4752–3 nightsFestival at Mana Wynwood (in-neighborhood) plus HalloWYN block party.
Winter peak weekend (Jan–Mar)$390–4602–3 nightsHigh season; weekends can push above the 4-star hotel ceiling.
Winter peak weekday (Jan–Mar)$320–3802 nightsRespect the 4-star hotel midweek ceiling (~$200–290); coworking angle for corporate mid-stays.
Shoulder (Apr–May, Nov)$330–3902 nightsSoftening but steady; lean on amenity premium.
Summer weekend (Jun–Aug)$300–3602 nightsDomestic/LatAm leisure; pool & rooftop sell the stay.
Summer weekday / trough (Aug–Sep)$230–2852 nightsHeat/hurricane season — protect occupancy; hotel ceiling is the cap here.

Cost, ADR lift and rate targets are estimates derived from the live comp set. Advisory only, never part of the verdict, tier, or Year 1 math.

Neighborhood trajectory

Where this submarket is heading: capital, prices, and the ADR ceiling.

Gentrification is well advanced: Wynwood has transitioned from warehouse district to a premier residential/entertainment submarket, with a Brightline station and thousands of pipeline units. Long-run land-value trajectory is strongly positive, but the same pipeline creates a genuine near-term STR supply headwind.

Home price YoY
Wynwood new-condo pricing is firm and rising — recent launches start ~$540k–650k+; land values pushed higher by rezoning and the Brightline Wynwood station catalyst.
ADR ceiling growth
+3–6%/yr ADR-ceiling growth as luxury condos and the Brightline station lift the submarket, but partly offset near-term by heavy new supply.
  • Twenty Sixth & 2nd Wynwood Residences (Wynwood Art District, directly across from subject; 233 units, STR-flexible) · $126M construction loan (under construction, completion Q2 2028)
  • Mohawk at Wynwood (Rilea Group; 300-unit multifamily) · $150M financing (under construction)
  • The Rider at Wynwood (Wynwood Art District; 146 turnkey units, unrestricted short/long-term rentals) · from ~$650k/unit (under construction, completion late 2026)
  • Frida Kahlo Residences (PMG/Lndmrk; 244 units) (sales launched Jan 2026)
The analyst's take

Amenity-rich Wynwood 3BR that clears the bar on strong per-night economics — pursue, but only with the STR permit stack confirmed and eyes on a heavy supply pipeline.

OPPORTUNITIES
  • Best-in-class amenity differentiation vs comps supports top-of-band pricing
  • Event-driven peak pricing: Art Basel (Dec), Miami Music Week/Ultra (Mar), III Points (Oct)
  • Brightline Wynwood station + luxury-condo gentrification lifting the submarket ceiling
  • Midweek corporate / digital-nomad angle via on-site coworking with private conference rooms
  • Professional management to capture premium and manage the event calendar
RISKS
  • Heavy STR-flexible new supply within ~0.5mi (The Rider ~146 units late-2026; Mohawk ~300 units; Twenty Sixth & 2nd ~233 units) plus 318-unit host building lease-up
  • Regulatory/permit contingency and intensifying City of Miami enforcement; lodging-use Certificate of Use must be in place
  • Hard 8-guest occupancy cap for a 3BR — no ability to monetize extra heads
  • Effective-rent sensitivity: two-months-free concessions signal soft long-term rental demand and thin the STR margin
  • Building operational complaints (elevators down, fire alarms, noise) could surface in guest reviews

What guests say: POSITIVE THEMES (across ~75 reviews from top 3 comps): - Location: guests repeatedly praise walkability to Wynwood Walls, galleries, bars and restaurants. - Group fit: comfortable beds and communal dining/living space that genuinely seats 8. - Parking: on-site/free parking is called out as a rare, valued perk in the district. - Cleanliness & design: modern, recently-renovated interiors score highly (up to 9.6/10). NEGATIVE / WATCH THEMES: - Nightlife noise: recurring complaints about weekend/late-night street and bar noise — a Wynwood constant; soundproofing and honest listing disclosure matter. - Building operations: the host building's own reviews flag elevators frequently out, loud fire alarms and slow staff response — watch how this surfaces in guest reviews. - Bathroom/occupancy mismatch: one weak comp with a single bath for 8 guests drew poor scores — subject's 3BA is an advantage to market. - Check-in/access friction: self-check-in and access instructions occasionally confuse guests; tighten the arrival flow.

Risk & compliance checks

Every deal breaker we screen, scored on this property.

Pest & infestationCAUTION

One June 2026 Yelp review for Wynwood Art District specifically mentions 'bugs' with no documented management response.

Safety & homeless driftCAUTION

Wynwood carries a B- crime grade in 2026 with an overall crime index 72% above the national average, though violent crime is moderate and trending down.

Building-specific AirbnbCAUTION

No existing 'Wynwood Art District' STR listings were found on Airbnb, suggesting the building is new to the STR ecosystem, with sparse direct comp data inside the building.

Hotel ceiling 1miCLEAN

Wynwood 3-star hotels run $165–$217/night; a 3BR comp-implied ADR of ~$310–370 sits at a healthy 1.7–2.0x the 3-star median.

Zillow rent benchmarkCLEAN

Wynwood Art District 3BR asking rent starts at $7,047/mo on Zillow; the RentCast AVM of $2,660 and HUD FMR of $2,750 reflect the overall Wynwood Art District market, not premium new-construction.

Landlord historyNO DATA

Insufficient public records found to assess landlord LLC eviction history, code violations, or litigation at Wynwood Art District within available search budget.

Competition density 0.25miCAUTION

Wynwood has ~594 active STR listings total; 3BR units are scarce (majority 1–2BR), but competition density at the 0.25mi level could not be precisely counted from available data.

Demand driversCLEAN

[Cached: 2026-08-08] Five-plus named, quantified demand drivers confirmed within 5mi; Wynwood/Downtown Miami is one of Miami's strongest STR demand nodes.

Noise & nuisanceCAUTION

[Cached: 2026-08-08] Wynwood operates under a city-extended noise pilot with relaxed late-night sound rules; the building's own Yelp reviewer confirms noise from neighboring units and the street.

Construction pipelineCAUTION

[Cached: 2026-08-08] Wynwood's pipeline is more moderate than Brickell/Downtown but meaningful new luxury rental supply is delivering, adding competitive STR inventory risk.

Code violations & insuranceNO DATA

Tier 3 — not run. Trigger 'Go Deeper' to add this domain.

Gentrification & schoolsNO DATA

Tier 3 — not run. Trigger 'Go Deeper' to add this domain.

Sources: every figure links back (32)

Open any to verify the data yourself.

  1. 01Yelp – Wynwood Art District · "Bugs, trash, blazing music inside other units and outside in wynwood making it impossible to rest"
  2. 02DoorProfit – Wynwood Crime 2026 · "Wynwood in Miami, FL has a crime safety grade of B- as of 2026. The overall crime index is 172, which is 72% above the national average."
  3. 03CrimeGrade.org – Wynwood · "Residents generally consider the northeast part of the neighborhood the safest."
  4. 04USACrimeMap – Wynwood 2026 · "4,659 calls-for-service recorded in Wynwood...the largest single category is property, accounting for about 73% of all dispatches."
  5. 05Zillow – Wynwood Art District · "Wynwood Art District offers studios, 1-, 2-, and 3-bedroom homes...3 bed $7,047+"
  6. 06Airbnb – Charming 3BR near Wynwood · "3 bedrooms...Rated 4.67 out of 5 stars. 85 reviews"
  7. 07Airbnb – Wynwood Listings Overview · "Wynwood, FL Vacation Rentals (4.9 out of 5)"
  8. 08Travelocity – Wynwood Hotels · "Sentral Wynwood...0.39 mi from 5th Avenue Shopping Area $165 nightly"
  9. 09HotelPlanner – Moxy Miami Wynwood · "the highest average individual rate is $402 in the month of June 2026"
  10. 10Momondo – Wynwood Hotels · "hotels near Wynwood Art District...expect to pay around $181/night"
  11. 11Cached from prior Revarity research · 2026-08-08
  12. 12Trulia – Wynwood Art District · "Wynwood Art District offers Studio-3 bed, 1-4 bath units."
  13. 13MRMVR – Miami STR Laws 2026 · "Brickell and parts of Wynwood have many buildings that pre-approved short-term rental use in their governing documents"
  14. 14Guestable – Miami STR Regulations 2026 · "You must show your permit numbers on every listing page you create on sites like Airbnb and Vrbo."
  15. 15Flow.life – Wynwood Art District Property Page · "Wynwood Art District offers studio to three-bedroom apartments in the heart of Miami's art district."
  16. 16LoopNet – Wynwood Art District · "The property at Wynwood Art District in Miami is part of a mixed-u[se development]"
  17. 17Masterhost – Miami Airbnb Neighborhoods · "Active Rentals: Wynwood has 594 active rentals...Growth is modest at 2% from last year."
  18. 18Atlantikos – Best Miami Neighborhoods 2026 · "two-bedroom properties with design-forward interiors are genuinely scarce. That scarcity is the REAL INVESTOR EDGE."
  19. 19AirROI – Miami STR Market 2026 · "Supply grew 25.5% over the past year, yet revenue and nightly rates both trended upward"
  20. 20Mana Wynwood – Convention Center · "100,000 sq ft of air-conditioned space...capacity of 6,000 standing"
  21. 21Detailed Drivers Miami – Wynwood Events · "Art Basel Miami Beach (first week of December) is the largest contemporary art fair in the Americas with 80,000+ attendees."
  22. 22Miami Today News – Wynwood Noise Pilot · "Wynwood is one of several Miami neighborhoods operating under relaxed noise rules meant to support entertainment zones"
  23. 23Upside Wynwood – Nightlife Guide 2026 · "Wynwood has transformed from a quiet warehouse district into a party epicenter."
  24. 24VRBO comp #1 · Modern 3-Bedroom in Heart of Wynwood Art District
  25. 25Expedia comp #2 · Wynwood Miami House - Sleeps 8 - Gazebo - Luxe Bathrooms
  26. 26Airbnb comp #3 · Ultra Wynwood 3mins U1
  27. 27Booking comp #4 · Renzzi Wynwood Apartments
  28. 28VRBO comp #5 · Stylish 3-Bedroom Oasis Near Wynwood & Miami Beach
  29. 29Booking comp #6 · Modern 3-Bedroom in the Heart of Wynwood Art District (Booking cross-listing)
  30. 30Expedia comp #7 · Happy House Miami! 3 Bedroom close to Wynwood
  31. 31Expedia comp #8 · Modern 3-Bedroom in Heart of Wynwood Art District (Expedia/Travelocity cross-listing)
  32. 32STR ordinance / regulation
This is decision support, not financial/legal advice. Always do your own due diligence. Full disclaimer →

Figures shown are modeled projections from our analysis engine, not guarantees. Verify everything before committing. Some listing data provided by RentCast.

Ready to move on Wynwood Art District?

Reserve in minutes. Live in 21 days. ACH only.