BNBCalc Short Term Rental Rental Arbitrage Analysis 1905 Oro Ct, Clearwater, FL, 33764

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$105,125

Profit (Cash Flow)

$28,386

Cash on Cash Return

267.8%

Annual Revenue

$105,125

AirDNA projects $442/night at 65% occupancy ($104,934). Airbtics projects $324/night at 67% occupancy ($79,287). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 78% occupancy rate, $369 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$49,562	$82,912	$108,592	$155,124
Occupancy	57%	68%	78%	84%
Nightly Rate	$231	$324	$369	$488

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Bentley House	$108,753	$355	82%	4	2	3	$170	✅	✅	❌	Y / Y	⭐️ 5 (67)
Huge Pool/Spacious/Family Friendly + Guest house	$63,008	$204	72%	4	3	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (127)
FL Gem! XL-Pool \| Pickleball, B-Ball & More!*	$176,433	$565	84%	4	3	3	$300	✅	✅	❌	Y / Y	⭐️ 5 (90)
Updated 4br on stream w/pool, small hot tub + PS5.	$54,732	$216	65%	4	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (101)
Beautiful Resort Style HeatedPool Home!Near Beach	$56,525	$202	63%	4	2	1	$265	✅	❌	✅	Y / Y	⭐️ 5 (47)
Spacious Modern Home 4BR / 12PPL / Pool / Spa	$72,577	$235	81%	4	2	1	$240	✅	✅	❌	Y / Y	⭐️ 5 (23)
Live Simply Cottage: Spacious 4-Bedroom Home!	$51,520	$142	93%	4	1.5	3	$324	❌	❌	✅	Y / Y	⭐️ 5 (34)
Private Pool \|Child Friendly\|Near Clearwater beach	$57,493	$288	53%	4	2	2	$185	✅	❌	✅	Y / Y	⭐️ 5 (31)
The Only ONE 4/3 with Heated POOL	$192,695	$750	68%	4	3	2	$289	✅	❌	✅	Y / Y	⭐️ 4.8 (83)
Villa Rosa	$82,130	$340	66%	4	2.5	3	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (16)
Arcade+Pool+4 King Beds, 15min To Clearwater Beach	$156,431	$458	92%	4	3.5	3	$105	✅	❌	❌	Y / Y	⭐️ 5 (122)
Family Paradise: Heated Salt Pool & Beach (5mi)	$88,714	$341	70%	4	3	3	$225	✅	❌	❌	Y / Y	⭐️ 5 (35)
Heated pool 12 min to beach w/ Gameroom, king beds	$93,213	$265	93%	4	2	3	$249	✅	❌	❌	Y / Y	⭐️ 5 (38)
Stunning Home W/ Heated Salt Pool in Clearwater	$92,029	$342	70%	4	4	4	$300	✅	❌	✅	Y / Y	⭐️ 5 (18)
New! Sun-Soaked\|Stunning Backyard Clearwater Oasis	$42,229	$138	77%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Luxurious 4-Bedroom, King Suite	$70,322	$390	48%	4	3	3	$299	✅	✅	❌	Y / Y	⭐️ 5 (8)
Luxury Beach Stunner! Private Pool + Soaker Tub	$87,472	$361	64%	4	2	1	$205	✅	❌	❌	Y / Y	⭐️ 4.7 (30)
Family Getaway! Hot tub, pool, firepit, King beds	$100,273	$366	73%	4	3	1	$175	✅	✅	❌	Y / Y	⭐️ 5 (92)
15 Mins to Beach! + Amazing Pool + Stunning Design	$70,703	$239	78%	4	3	4	$250	✅	❌	✅	Y / Y	⭐️ 5 (57)
Waterfront w/ POOL private house in Clearwater	$61,005	$396	41%	4	2	3	$350	✅	❌	❌	Y / Y	⭐️ 4.5 (16)
Waterfront Private Dock 4BR/2 Bath kayaks/Hot Tub!	$63,277	$208	82%	4	2	3	$160	❌	✅	❌	Y / Y	⭐️ 5 (29)
Clearwater Getaway•Heated Pool•Fire Pit•14People	$107,287	$413	67%	4	2	1	$300	✅	❌	✅	Y / N	⭐️ 5 (32)
V&Y Vacation Home	$41,127	$306	36%	4	2	2	$300	✅	❌	✅	Y / Y	⭐️ 4.5 (15)
Smart Home in Clearwater w/ Jacuzzi	$57,904	$248	63%	4	3	3	$300	❌	✅	❌	Y / Y	⭐️ 5 (27)
Manatee Paradise	$73,094	$317	63%	4	2	7	$0	✅	❌	❌	Y / Y	⭐️ 5 (6)
Heated Pool Home w/Arcade Room <15 min to Beaches	$102,983	$331	83%	4	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (20)
Heated Pool Beach House \| Hot Tub, Fire Pit, Games	$69,757	$190	82%	4	2	2	$245	✅	✅	✅	Y / Y	⭐️ 5 (86)
Funky Modern Clearwater Oasis w Heated Pool & Bar!	$115,575	$344	88%	4	2	3	$400	✅	❌	✅	Y / Y	⭐️ 5 (11)
Modern 4BR Home\| BBQ \| Hot Tub \| Close to Beaches	$138,574	$486	76%	4	2	1	$225	❌	✅	❌	Y / Y	⭐️ 5 (35)
4 bedroom clearwater pool house close to beach	$76,427	$353	55%	4	2	1	$355	✅	❌	✅	Y / Y	⭐️ 5 (16)
Spacious Florida Family Getaway with Heated Pool	$69,169	$353	53%	4	2	4	$150	✅	❌	❌	Y / Y	⭐️ 5 (16)
Seaside Serenity Waterfront - Pool Heating Avail	$94,450	$506	51%	4	3	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (4)
Save Book The Holidays Now Special Won't Last Long	$114,355	$646	48%	4	3	1	$435	✅	❌	✅	Y / Y	⭐️ 4.5 (98)
Waterfront Pool Home - 8PPL 4BR	$42,617	$164	71%	4	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
“Heated Pool” Poolside Paradise Family Friendly	$57,462	$246	58%	4	2	2	$225	✅	❌	❌	Y / Y	⭐️ 5 (21)
Stunning Home w/ pool and BBQ	$71,819	$250	76%	4	2	2	$220	✅	❌	❌	Y / Y	⭐️ 4 (2)
HUGE POOL/LANAI/Dart-Near BEACH/PARK/Airport/LAKE!	$40,817	$164	68%	4	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4 (11)
The Jewel of Clearwater, Florida, USA	$53,439	$255	55%	4	3	1	$199	❌	❌	❌	Y / Y	⭐️ 5 (110)
Sparkling Large Pool & Close to Beaches!	$92,696	$380	66%	4	2	3	$300	✅	❌	✅	Y / Y	⭐️ 5 (31)

Return Metrics

267.79% 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)	$28,386	$56,772	$85,159	$113,545	$141,931	$283,863	$851,590
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	$28,386	$56,772	$85,159	$113,545	$141,931	$283,863	$851,590

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

267.79%

Payback Period Days

136

Return on Investment

267.79%

1905 Oro Ct Clearwater, Florida, 33764

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Clearwater

Zoning

Laws

$105,125

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $442/night at 65% occupancy.Projected nightly rate is $324/night at 67% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$82,251

Avg annual revenue

67%

Avg occupancy rate

$324

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

$30k

$80k

$135k

$195k

$28,386

Profit

Revenue

$105,125

Operating Expenses

$25,666

Operating Income

$79,458

Net Effective Rent

$51,072

Profit (Cash Flow)

$28,386

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

267.79%

Payback Period Days

136