Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 2132 Se 15th St

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$39,103

Profit (Cash Flow)

-$8,400

Cash on Cash Return

-97.7%

Annual Revenue

$39,103

AirDNA projects $245/night at 59% occupancy ($52,796). Airbtics projects $202/night at 53% occupancy ($39,103). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, $202 rate per night.

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

Percentiles25%50%75%90%
Revenue$21,391$37,785$53,881$97,081
Occupancy36%53%62%80%
Nightly Rate$156$183$223$317

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
$57,476
$316
46%
322$202✅❌✅Y / Y⭐️ 4.8 (29)
$69,356
$330
53%
322$171✅❌✅Y / Y⭐️ 5 (30)
$39,859
$158
63%
325$275✅❌✅Y / Y⭐️ 4.9 (9)
$67,051
$229
80%
331$384✅❌✅Y / Y⭐️ 5 (3)
$53,771
$177
83%
337$240✅❌❌Y / Y⭐️ 4 (1)
$21,687
$117
31%
336$200✅❌❌Y / Y⭐️ 3.6 (3)
$29,639
$206
33%
321$429✅✅❌Y / Y⭐️ 4.3 (3)
$34,939
$156
60%
325$175✅✅❌Y / Y⭐️ 4.5 (2)
$22,752
$190
32%
3214$250✅❌✅Y / Y⭐️ 4 (4)
$31,565
$149
54%
324$250✅❌❌Y / Y⭐️ 5 (8)

Return Metrics

-97.67% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$8,400-$16,800-$25,201-$33,601-$42,001-$84,003-$252,011
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-$8,400-$16,800-$25,201-$33,601-$42,001-$84,003-$252,011

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-97.67%

Payback Period Days

0

Return on Investment

-97.67%

property-location

2132 SE 15th St Cape Coral, Florida, 33990-1926

3 bed • 2 bath • 9 guests

Agent

Inquire about this property

Contact Agent

$2,535

Zestimate

Cape Coral

Guide

Zoning

Market

Guide


Laws


Market Data

$39,103

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $245/night at 59% occupancy.Projected nightly rate is $202/night at 53% occupancy.

Top 51% of comparables

Top 31% of comparables

Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$42,809

Avg annual revenue

53%

Avg occupancy rate

$202

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

$35k

$55k

$70k

Sign up to see the data on 10 all comparables

-$8,400

Profit

Revenue

$39,103

Operating Expenses

$17,083

Operating Income

$22,020

Net Effective Rent

$30,420

Profit (Cash Flow)

-$8,400

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-97.67%

Payback Period Days

0