BNBCalc Short Term Rental Rental Arbitrage Analysis 208 Old Mill Pond Rd

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$47,920

Profit (Cash Flow)

$3,890

Cash on Cash Return

45.2%

Annual Revenue

$47,920

AirDNA projects $228/night at 50% occupancy ($41,637). Airbtics projects $205/night at 64% occupancy ($47,920). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, $205 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,227	$51,576	$69,711	$94,814
Occupancy	51%	64%	77%	82%
Nightly Rate	$133	$205	$229	$290

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Edgewater Oasis - Entire house - 2 units in 1	$74,766	$233	70%	3	3	1	$280	❌	✅	❌	N / Y	⭐️ 5 (10)
Gorgeous 3 bedroom getaway! With saltwater pool!	$61,974	$214	72%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (58)
Beachy Oasis! Close to New Smryna & Daytona Beach	$44,070	$278	41%	3	2	2	$90	✅	❌	❌	Y / Y	⭐️ 5 (57)
Outdoor Retreat in Edgewater w/ Private Pool	$92,764	$402	58%	3	2	2	$207	✅	❌	❌	Y / Y	⭐️ 4.9 (45)
NEW Beach and Boujee Retreat + Beach + Daytona	$25,417	$127	49%	3	2	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (45)
NEW Beach and Boujee + Beach + Daytona	$25,483	$122	49%	3	2	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (29)
Casa Praïa ! New Smyrna Beach	$69,493	$218	82%	3	2	1	$200	✅	❌	✅	Y / Y	⭐️ 4.8 (28)
Relax Pool Side, and enjoy a heated pool.	$48,944	$153	79%	3	2	3	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (144)
Edgewater Pool House	$44,883	$197	57%	3	3	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (8)
Florida Shores Retreat, 3 Bed 1 Bath private home	$34,610	$112	83%	3	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (18)

Return Metrics

45.23% 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)	$3,890	$7,780	$11,671	$15,561	$19,452	$38,904	$116,712
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	$3,890	$7,780	$11,671	$15,561	$19,452	$38,904	$116,712

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

45.23%

Payback Period Days

807

Return on Investment

45.23%

208 Old Mill Pond Rd Edgewater, Florida, 32141

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,010

Zestimate

$47,920

Annual Revenue

BNBCalc predicts this property will get $205 per night with 64% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$52,240

Avg annual revenue

64%

Avg occupancy rate

$205

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

$25k

$45k

$70k

$95k

$3,890

Profit

Revenue

$47,920

Operating Expenses

$18,230

Operating Income

$29,690

Net Effective Rent

$25,800

Profit (Cash Flow)

$3,890

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

45.23%

Payback Period Days

807