BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1800 Embassy Dr, West Palm Beach, FL, 33401

3 bed • 2.5 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$61,361

Profit (Cash Flow)

$7,172

Cash on Cash Return

82.2%

Annual Revenue

$61,361

AirDNA projects $248/night at 53% occupancy ($48,007). Airbtics projects $240/night at 70% occupancy ($61,360). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 70% occupancy rate, $240 rate per night.

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

Percentiles25%50%75%90%
Revenue$38,612$59,569$78,978$106,236
Occupancy60%74%80%90%
Nightly Rate$169$213$260$310

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
New Heated Pool Villa in Heart of West Palm Beach

No image available

$70,980
$309
60%
311$150✅❌✅Y / Y⭐️ 5 (42)
Downtown West Palm Beach Stay

No image available

$30,844
$184
43%
322$99❌❌✅Y / Y⭐️ 5 (60)
New! Few minutes to Downtown, 10 to the Beach!

No image available

$46,816
$158
78%
322$155❌❌✅Y / Y⭐️ 5 (15)
Palm Beach Vacation Pool Home»Downtown»Beach»Grill

No image available

$69,700
$238
79%
322$175✅❌✅Y / Y⭐️ 5 (233)
Whole House+Renovated+Pool+Lanai+BBQ+Close to All

No image available

$61,881
$185
90%
322$155✅❌✅Y / Y⭐️ 5 (21)
BoHo Bungalow - 3 Bedroom - 5 Mins From Downtown

No image available

$46,969
$154
73%
321$200❌❌❌Y / Y⭐️ 5 (36)
New! Few minutes to Downtown, 10 to the Beach!

No image available

$41,136
$161
64%
322$155❌❌✅Y / Y⭐️ 5 (19)
*NEW* 3-Bed 2-Bath West Palm Beach Vacation Home

No image available

$56,778
$203
73%
322$155❌❌✅Y / Y⭐️ 4.8 (14)
Tropical 3 Bedroom Oasis with Private Pool.

No image available

$53,366
$304
47%
323$195✅❌❌Y / Y⭐️ 5 (50)
*NEW* 3-Bed 2-Bath West Palm Beach Vacation Home

No image available

$43,206
$204
54%
322$155❌❌✅Y / Y⭐️ 4.9 (20)
House w/ King Suite close to CityPlace downtown

No image available

$39,341
$143
71%
322$199❌❌✅Y / Y⭐️ 5 (51)
Tiki PARADISE...

No image available

$97,222
$283
92%
325$250✅❌✅Y / Y⭐️ 5 (52)
Mathel & Mar L.L.C

No image available

$55,476
$281
53%
323$125❌✅❌Y / Y⭐️ 5 (11)
Tranquil Nirvana

No image available

$36,684
$220
44%
322$75❌❌✅Y / N⭐️ 5 (13)
Brand New House! 10 Minutes to the Beach!

No image available

$52,768
$172
80%
324$155❌❌✅Y / Y⭐️ 5 (13)
The Palm Manor Luxury Villa

No image available

$145,155
$508
77%
334$450✅❌✅Y / Y⭐️ 5 (12)
Luxury 3BR Spanish Villa | Pool Table

No image available

$85,277
$326
65%
331$350✅❌✅Y / Y⭐️ 5 (35)
The Place at Northwood

No image available

$150,166
$461
89%
322$0✅✅✅Y / Y⭐️ 5 (85)
Private Palm Oasis w/ Pool, 10 min to beach & DT

No image available

$69,743
$195
88%
322$230✅❌❌Y / Y⭐️ 5 (70)
Penthouse Condo. Downtown & mins from Beach

No image available

$80,140
$231
93%
325$250✅✅✅Y / Y⭐️ 5 (45)
Blue Pineapple: Show home villa for designers

No image available

$76,587
$247
80%
333$235✅❌✅Y / Y⭐️ 5 (119)
Luxury Downtown West Palm Beach Cottage!

No image available

$54,425
$148
94%
324$109❌❌✅Y / Y⭐️ 5 (190)
3 bedroom Casa Azul in Historic Northwood Hills

No image available

$38,805
$127
81%
311$125❌✅✅Y / Y⭐️ 5 (36)
Luxury Home only 3 miles from MLB Spring Training

No image available

$35,178
$266
32%
321$225❌❌❌Y / Y⭐️ 5 (22)
New Modern Home Near Beaches 15 mins to Downtown

No image available

$31,009
$119
60%
321$150❌❌✅Y / Y⭐️ 5 (26)
*New Construction Home* 10 to Beach 5 to Downtown

No image available

$61,323
$212
73%
322$155❌❌✅Y / Y⭐️ 5 (26)
Unit 2 - Newly Modernized Historic Home

No image available

$59,604
$215
74%
312$210❌❌✅Y / Y⭐️ 4.6 (43)
New! Few minutes to Downtown, 10 to the Beach!

No image available

$55,327
$172
83%
322$155❌❌✅Y / Y⭐️ 5 (18)
The Tango House with Jacuzzi & Garden

No image available

$44,500
$146
79%
322$160❌✅✅Y / Y⭐️ 5 (22)
The Pink Palm Beach - Mediterranean Villa

No image available

$171,893
$969
48%
333$250✅❌✅Y / Y⭐️ 5 (21)
New Chic Home 5min to Dtown & Shops 12min to Beach

No image available

$60,115
$219
75%
322$0✅❌✅Y / Y⭐️ 5 (22)
Lake house with priceless sunsets

No image available

$85,186
$284
80%
332$190❌✅✅Y / Y⭐️ 5 (83)
Palm Beach Getaway near beaches +hot tub/mini golf

No image available

$39,629
$248
41%
321$180❌✅❌Y / Y⭐️ 4.5 (23)
Palm Beach Poolside Bliss

No image available

$63,579
$243
69%
321$150✅❌✅Y / Y⭐️ 4.7 (7)
*NEW* 3-Bed 2-Bath West Palm Beach Vacation Home

No image available

$58,150
$202
75%
322$155❌❌✅Y / Y⭐️ 4.5 (6)
Sunshine Beach House Heart of West Palm-King/Q bed

No image available

$43,196
$259
44%
322$159❌❌❌Y / Y⭐️ 5 (50)
Relaxing pool and jacuzzi home

No image available

$43,217
$144
82%
321$0✅✅❌Y / Y⭐️ 5 (15)
Newly Renovated Modern Spanish Style House

No image available

$47,579
$184
67%
324$230❌❌❌Y / Y⭐️ 4.5 (67)
Luxury Spanish Colonial 3BR Home -Mins to Downtown

No image available

$78,661
$223
92%
322$109❌❌✅Y / Y⭐️ 5 (171)
Downtown West Palm Beach |2 Bedroom Vacation Home

No image available

$22,254
$70
78%
311$65❌❌✅N / Y⭐️ 4.4 (25)

Return Metrics

82.2% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$7,172$14,344$21,516$28,688$35,860$71,720$215,161
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$7,172$14,344$21,516$28,688$35,860$71,720$215,161

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

82.2%

Payback Period Days

444

Return on Investment

82.2%

property-location

1800 Embassy Dr 105 West Palm Beach, Florida, 33401

3 bed • 2.5 bath • 9 guests

Agent

Inquire about this property

Contact Agent

West Palm Beach

Zoning


Laws

$61,361

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $248/night at 53% occupancy ($48,007.67). Airbtics projects $240/night at 70% occupancy ($61,360).

Top 63% of comparables

Top 36% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$62,596

Avg annual revenue

70%

Avg occupancy rate

$240

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

$20k

$70k

$120k

$175k

Sign up to see the data on 40 all comparables

$7,172

Profit

Revenue

$61,361

Operating Expenses

$19,977

Operating Income

$41,384

Net Effective Rent

$34,212

Profit (Cash Flow)

$7,172

$8,725

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$100

Total

$8,725

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

82.2%

Payback Period Days

444

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service