BNBCalc Short Term Rental Rental Arbitrage Analysis 2099 Southeast Madison Street, Stuart, FL

3 bed • 2 bath • 9 guests • $3,200

BNB

Calc

Annual Revenue

$55,006

Profit (Cash Flow)

-$2,545

Cash on Cash Return

-29.6%

Annual Revenue

$55,006

AirDNA projects $245/night at 68% occupancy ($60,849). Airbtics projects $251/night at 60% occupancy ($55,005). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 60% occupancy rate, $251 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,924	$47,813	$73,227	$134,113
Occupancy	52%	57%	70%	86%
Nightly Rate	$173	$222	$276	$411

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Palm City Home w/ Pool & Florida Room - Near Golf	$55,147	$195	70%	3	2	3	$258	✅	✅	❌	Y / Y	⭐️ 5 (15)
'Tropical Landing' Stuart Home w/ Pool + Grill!	$59,337	$228	68%	3	2	3	$171	✅	❌	❌	Y / Y	⭐️ 5 (41)
Waterfront 3-BR townhouse with pool and boat lift	$93,797	$435	58%	3	2.5	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (13)
Stuart Splash Pool Home; 3 bed/2 bath near beaches	$47,959	$244	52%	3	2	3	$175	✅	❌	✅	Y / Y	⭐️ 5 (23)
Waterfront House 3/2-Private Dock-Modern Sanctuary	$48,362	$238	54%	3	1.5	3	$120	❌	❌	✅	Y / Y	⭐️ 5 (41)
Exclusive, Modern Canal Estate w/ Htd. Pool & Dock	$91,893	$449	52%	3	2	2	$199	✅	❌	❌	Y / Y	⭐️ 5 (21)
Travel Inspired Home close to beach and downtown	$81,747	$213	100%	3	2	5	$125	✅	❌	✅	Y / Y	⭐️ 5 (20)
Coastal Charm king beds, heated pool 1/2 mi downtn	$44,758	$144	83%	3	2	2	$72	✅	❌	✅	Y / Y	⭐️ 5 (108)
Leisure at Laguna - Hot Tub & Yard Games	$42,006	$149	73%	3	2	3	$150	❌	✅	✅	Y / Y	⭐️ 5 (50)
Waterfront Stuart Townhome w/ Private Pool!	$91,960	$278	88%	3	2.5	3	$258	✅	❌	❌	Y / Y	⭐️ 5 (11)
Hidden gem, Port Salerno, by Scott & Michelle	$49,666	$153	86%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (50)
Waterfront 3br/1bth in Stuart on Manatee Pocket!	$45,876	$285	43%	3	1	3	$95	❌	❌	✅	Y / Y	⭐️ 5 (52)
Manatee Manor- Tranquil Townhouse	$67,500	$276	61%	3	2.5	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (5)
Boater’s Paradise	$50,072	$165	79%	3	2.5	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (51)
House with pool near Stuart Beach	$46,676	$225	55%	3	2	1	$189	✅	❌	❌	Y / Y	⭐️ 5 (14)
Comfortable 3 bedroom 2 bath home on quiet street	$42,084	$332	33%	3	2	4	$160	❌	❌	✅	Y / Y	⭐️ 5 (18)
Family-Friendly Tropical Oasis by Downtown & Beach	$46,624	$175	68%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (64)
Tropical villa with Private boat dock in backyard	$44,218	$198	59%	3	2	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (30)
Luxurious St. Lucie Shores Waterfront Pool Home	$82,332	$409	55%	3	3	5	$0	✅	✅	❌	Y / Y	⭐️ 5 (18)
Stuart Tranquil escape w/ private pool	$57,968	$224	67%	3	2	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (21)
Stuart Oasis	$19,676	$168	32%	3	2	2	$0	❌	❌	❌	Y / N	⭐️ 5 (7)
Sea Vibes Marina	$52,534	$155	91%	3	2	10	$230	❌	❌	✅	Y / Y	⭐️ 5 (3)
Waterfront pet friendly in palm city	$54,996	$407	35%	3	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (4)
Cozy Renovated Downtown Stuart Cottage	$39,832	$270	36%	3	1	21	$150	❌	❌	✅	Y / Y	⭐️ 5 (4)
Cabana Point	$34,887	$159	58%	3	1	3	$165	❌	❌	✅	Y / Y	⭐️ 5 (60)
Private Stuart Poolside Oasis	$43,336	$202	56%	3	2	3	$225	✅	❌	✅	Y / Y	⭐️ 5 (27)
ORGANIC HIDEAWAY 10 ACRES GARDENIA 1200 SF 3BR/1BA	$24,878	$100	64%	3	1	2	$75	❌	❌	✅	N / N	⭐️ 4.5 (183)
Cypress Cove	$49,234	$236	57%	3	2	7	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Waterfront, Bahamas Bound!	$111,013	$530	57%	3	3.5	7	$225	✅	❌	✅	Y / Y	⭐️ 4.5 (3)
River Palm House	$139,287	$628	55%	3	2	3	$400	✅	❌	❌	Y / Y	⭐️ 5 (10)
Riverside Place II	$29,525	$205	31%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (16)
Waterfront Home on the Harbor with a Pool!	$82,606	$370	61%	3	2	5	$0	✅	❌	✅	Y / Y	⭐️ 5 (10)
Cozy Waterfront River Cottage. W/Boat Lift	$64,230	$239	71%	3	2	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (28)
3 Bedroom 2 Bath House - Pool, beach and downtown	$44,640	$220	54%	3	2	3	$190	✅	❌	❌	Y / Y	⭐️ 5 (33)
Minutes to downtown Stuart & boat ramp, Sleeps 4/5	$33,183	$205	44%	3	2	5	$99	❌	❌	✅	Y / Y	⭐️ 5 (19)
Sailfish & Beach Cottage	$56,500	$263	54%	3	2.5	7	$150	❌	❌	❌	Y / Y	⭐️ 5 (4)
Updated house. Great-remote work/shop for a home!	$21,960	$125	48%	3	2	29	$200	✅	❌	✅	Y / Y	⭐️ 5 (8)
Casa Céleste.	$48,269	$157	84%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Beach Time !	$69,735	$219	87%	3	2	7	$0	✅	❌	✅	Y / Y	⭐️ 5 (1)
Tamaraa - Whispers of the Blue Lotus	$34,060	$198	47%	3	2	80	$0	✅	✅	❌	Y / Y	⭐️ 5 (3)

Return Metrics

-29.59% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,545	-$5,090	-$7,635	-$10,180	-$12,725	-$25,450	-$76,350
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	$96	$194	$296	$401	$509	$1,100	$4,567
Total Return	-$2,449	-$4,895	-$7,338	-$9,778	-$12,215	-$24,349	-$71,782

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-29.59%

Payback Period Days

Return on Investment

-28.47%

2099 SE Madison St Stuart, Florida, 34997

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$55,006

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $245/night at 68% occupancy.Projected nightly rate is $251/night at 60% occupancy.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$56,109

Avg annual revenue

60%

Avg occupancy rate

$251

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

$60k

$100k

$140k

-$2,545

Profit

Revenue

$55,006

Operating Expenses

$19,151

Operating Income

$35,855

Net Effective Rent

$38,400

Profit (Cash Flow)

-$2,545

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-29.59%

Payback Period Days