BNBCalc Short Term Rental Rental Arbitrage Analysis 2007 Lelani Cir

10 bed • 8 bath • 20 guests • $0

BNB

Calc

Annual Revenue

$123,694

Profit (Cash Flow)

$31,413

Cash on Cash Return

130.3%

Annual Revenue

$123,694

AirDNA projects $572/night at 46% occupancy ($96,103). Airbtics projects $574/night at 59% occupancy ($123,693). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 59% occupancy rate, $574 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$86,240	$131,835	$166,243	$243,398
Occupancy	51%	61%	66%	80%
Nightly Rate	$446	$572	$656	$803

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
No Airbnb Fees! Home Pvt Pool/SPA/Game Room 221671	$119,625	$484	63%	10	9	2	$399	✅	✅	❌	Y / Y	⭐️ 4.8 (38)
Amazing Themed Home Pvt Pool/ SPA/Game Room 221671	$169,903	$851	54%	10	9	2	$399	✅	✅	❌	Y / Y	⭐️ 4.8 (4)
Resort Home with Pool, Arcade & Water Park!	$138,079	$572	62%	10	8	2	$450	✅	✅	✅	Y / Y	⭐️ 5 (6)
No Airbnb fees! Themed Pool/ SPA/ Game Room 220271	$135,265	$536	65%	10	8	2	$399	✅	✅	❌	Y / Y	⭐️ 4.9 (25)
Themed/ Game Room/ Loft/ Pool/ Resort home(2186LC)	$166,243	$731	61%	10	8	1	$420	✅	❌	❌	Y / Y	⭐️ 4.7 (7)
Windsor Island Resort 10 Bedrooms Luxury Villa	$71,002	$408	45%	10	8	2	$460	✅	✅	❌	Y / Y	⭐️ 4.6 (10)
luxury villa free waterpark 2004	$83,492	$373	56%	10	8	3	$395	✅	✅	❌	Y / Y	⭐️ 4.8 (33)
Themed Resort Home/Peloton/Gym/Pool (2191LC)	$253,496	$982	68%	10	8	1	$420	✅	❌	❌	Y / Y	⭐️ 5 (4)
Windsor Island Resort 10 BR Pool Home-2106LC	$52,682	$281	49%	10	8	4	$300	✅	❌	❌	Y / Y	⭐️ 5 (1)
Special Offer Private Pool/SPA Windsor 2017LC	$200,230	$656	82%	10	8	5	$380	✅	✅	❌	Y / Y	⭐️ 5 (5)
Special Offer Private Pool/SPA Windsor 2017LC	$209,450	$657	85%	10	8	5	$380	✅	✅	❌	Y / Y	⭐️ 4 (9)
Beautiful Spacious Family Home with Pool-2120LC	$56,941	$273	54%	10	8	4	$300	✅	❌	❌	Y / Y	⭐️ 4 (1)
NEW! 10bd/8ba Resort Disney Vacation Home Pool -01	$75,992	$541	36%	10	8	4	$459	✅	✅	✅	Y / Y	⭐️ 5 (7)
10BR/8BA Windsor Island, Private pool 21067	$191,164	$647	79%	10	8	5	$380	✅	✅	❌	Y / Y	⭐️ 4.8 (7)
10 BR with pool, lanai, game room, central AC, W/D	$96,775	$627	37%	10	8	2	$408	✅	❌	❌	Y / Y	⭐️ 3.6 (8)

Return Metrics

130.34% 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)	$31,413	$62,826	$94,240	$125,653	$157,066	$314,133	$942,401
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	$31,413	$62,826	$94,240	$125,653	$157,066	$314,133	$942,401

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

130.34%

Payback Period Days

280

Return on Investment

130.34%

2007 Lelani Cir Davenport, Florida, 33897

10 bed • 8 bath • 20 guests

Monthly Rent

Inquire about this property

Contact Agent

$6,173

Zestimate

Davenport

Zoning

Laws

$123,694

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $572/night at 46% occupancy.Projected nightly rate is $574/night at 59% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

15 Airbnb Comparables

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

$134,689

Avg annual revenue

59%

Avg occupancy rate

$574

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

$50k

$120k

$185k

$255k

$31,413

Profit

Revenue

$123,694

Operating Expenses

$28,080

Operating Income

$95,613

Net Effective Rent

$64,200

Profit (Cash Flow)

$31,413

$24,100

Cash Investment

Renos & Furnishing

$24,000

Setup Costs

$100

Total

$24,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

130.34%

Payback Period Days

280