BNBCalc Short Term Rental Rental Arbitrage Analysis 1108 24th St W, Bradenton, FL, 34205

1 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$28,664

Profit (Cash Flow)

$3,422

Cash on Cash Return

74.4%

Annual Revenue

$28,664

AirDNA projects $133/night at 62% occupancy ($30,118). Airbtics projects $109/night at 72% occupancy ($28,664). Airbtics predicts this property will perform in the 39% revenue percentile

BNB Calc projects a 72% occupancy rate, $109 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,280	$32,013	$41,343	$49,410
Occupancy	63%	71%	88%	90%
Nightly Rate	$100	$118	$122	$140

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Adorable 1 bedroom near AMI beaches, IMG, LECOM	$31,391	$124	63%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (66)
Private King Bed Suite-Near AMI Beach-Walk D’Town.	$32,940	$100	90%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (297)
Studio on The Wares Creek	$35,284	$140	65%	1	1	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (43)
Charming Studio Apartment in Historic Neighborhood	$33,976	$148	60%	1	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (310)
Cozy Cottage R-Steps to Riverwalk/Close to Beaches	$38,438	$118	89%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (192)
Downtown Bradenton Alley Apartment!	$16,066	$118	34%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (54)
Cozy Cottage L-Steps to Riverwalk/Close to Beaches	$38,006	$118	88%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (152)
Urban Oasis: Downtown Apartment	$24,932	$80	68%	1	1	1	$135	❌	❌	✅	N / Y	⭐️ 5 (42)
Seminoles Park Apartment	$19,752	$49	95%	1	1	30	$55	❌	❌	✅	Y / Y	⭐️ 5 (264)
Modern-Fully Equipped Near Beaches, Downtown & IMG	$29,105	$103	75%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (53)

Return Metrics

74.39% 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)	$3,421	$6,843	$10,265	$13,687	$17,109	$34,219	$102,659
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	$3,421	$6,843	$10,265	$13,687	$17,109	$34,219	$102,659

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

74.39%

Payback Period Days

490

Return on Investment

74.39%

1108 24th St W Bradenton, Florida, 34205-4065

1 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Bradenton

Guide

Zoning

Guide

Laws

$28,664

Annual Revenue

BNBCalc predicts this property will get $109 per night with 72% occupancy, putting it in the top 39% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

10 Airbnb Comparables

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

$29,989

Avg annual revenue

72%

Avg occupancy rate

$109

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

$15k

$25k

$30k

$40k

$3,422

Profit

Revenue

$28,664

Operating Expenses

$15,726

Operating Income

$12,938

Net Effective Rent

$9,516

Profit (Cash Flow)

$3,422

$4,600

Cash Investment

Renos & Furnishing

$4,500

Setup Costs

$100

Total

$4,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

74.39%

Payback Period Days

490