A small solid desiccant dehumidifier is modeled using the effectiveness correlations for a desiccant wheel and a humid-air condenser. Simulation result shows that the maximum COP is 0.43 at regeneration area ratio 0.2 and rotation speed 22RPH for 120℃ regeneration temperature. It is also observed that the optimum regeneration area ratio tends to increase for lower regeneration temperature.