BNBCalc Short Term Rental Rental Arbitrage Analysis 2352 SE Surrey Pl, Port St. Lucie, FL, 34952

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$74,159

Profit (Cash Flow)

$17,382

Cash on Cash Return

164.0%

Annual Revenue

$74,159

AirDNA projects $272/night at 53% occupancy ($52,653). Airbtics projects $282/night at 72% occupancy ($74,159). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 72% occupancy rate, $282 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,999	$73,332	$108,457	$146,297
Occupancy	57%	75%	87%	96%
Nightly Rate	$219	$260	$331	$406

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Palm Palm Retreat- Pool Home by Jensen Beach	$52,104	$368	35%	4	3	2	$225	✅	❌	❌	Y / Y	⭐️ 5 (15)
Retreat in Port Saint Lucie	$77,119	$342	59%	4	3	3	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (41)
"The Palms" St. Lucie FL – minutes from the beach	$72,246	$327	60%	4	3	5	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (24)
Coastal Beach Cottage with Pool & Ping-Pong	$123,495	$358	93%	4	2	1	$75	✅	❌	✅	Y / Y	⭐️ 5 (49)
Dream \|10 PPL \| 5 Min Beach \| Golf \| BBQ \| Parking	$55,003	$206	70%	4	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (38)
Spacious 4/2/Arcade: Mins to Beaches & Restaurants	$45,983	$154	76%	4	2	2	$130	✅	❌	✅	Y / Y	⭐️ 5 (56)
Jensen Beach Restaurants shopping Pool House	$66,764	$240	72%	4	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (26)
Heron's Nest	$57,104	$269	58%	4	3	3	$235	✅	❌	❌	Y / Y	⭐️ 5 (46)
Mini-GolfHeated Saltwater PoolNew*Lake Front!	$97,927	$328	79%	4	2.5	2	$220	✅	❌	✅	Y / Y	⭐️ 5 (159)
Tropical Key West Home w/ Heated Pool	$93,850	$290	87%	4	4	2	$300	✅	❌	✅	Y / Y	⭐️ 5 (80)
Bird Watchers Paradise w/Pool and Bird Sanctuary	$59,736	$238	67%	4	3	3	$50	✅	❌	❌	Y / Y	⭐️ 4.5 (90)
Stunning 4/3 w/ Heated Pool, Water View & Arcade!	$157,196	$499	85%	4	3	4	$295	✅	❌	✅	Y / Y	⭐️ 5 (83)
Private back yard-salt water pool-3miles to beach	$51,812	$249	54%	4	2	2	$200	✅	❌	✅	Y / Y	⭐️ 4.8 (59)
Hacienda South	$63,619	$217	76%	4	2	1	$180	✅	❌	✅	Y / Y	⭐️ 5 (27)
Our Beautiful Florida Vacation Home With Pool	$102,257	$417	67%	4	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (127)
Putting Green Treasure Coasts Jungle Oasis	$65,165	$315	54%	4	2	3	$300	✅	✅	✅	Y / Y	⭐️ 5 (51)
Sunshine and Pine	$91,005	$263	92%	4	2.5	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (30)
The perfect pool home for your stay	$51,143	$234	55%	4	2	4	$275	✅	❌	✅	Y / Y	⭐️ 5 (8)
New Seashell Paradise Pool House	$48,856	$235	54%	4	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (25)
Stylish Port St Lucie Home w/ Hot Tub + Game Room!	$59,585	$220	74%	4	3	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (10)
Golfers Dream Retreat in Port St Lucie Florida	$69,328	$246	77%	4	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (71)
Family Home w/ Pool, Dining Room, and Golf View	$128,044	$405	85%	4	3.5	2	$300	✅	❌	❌	Y / Y	⭐️ 4.5 (25)
Florida vacation dream,Beautiful Home EV/Firepit	$80,342	$215	96%	4	2	3	$160	❌	❌	✅	Y / Y	⭐️ 5 (16)
Heated Pool! Sleep 12+! Minutes to Beach! 4/3	$52,835	$390	35%	4	3	3	$275	✅	❌	✅	Y / Y	⭐️ 0 (2)
Flanders In Florida	$108,565	$276	100%	4	2	5	$225	✅	❌	❌	Y / Y	⭐️ 5 (51)
Resort-Style Modern Retreat Pet Friendly	$141,550	$455	85%	4	3	3	$0	✅	✅	✅	Y / Y	⭐️ 5 (14)
An amazing home to vacation	$64,858	$227	73%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (11)
4/2 House with Heated Pool in PSL	$52,989	$162	72%	4	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (38)
Spacious water view home in an active community!	$59,584	$182	89%	4	2	7	$150	✅	✅	❌	Y / Y	⭐️ 5 (29)
Luxury Vacation Home in Jensen Beach	$35,918	$206	45%	4	3	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (47)
The VOGUE - 4BR+Office, A+ Location + Lg Backyard	$46,508	$258	46%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (10)
Tropical Paradise Heated Saltwater Pool/Spa	$93,725	$291	88%	4	2.5	3	$0	✅	✅	✅	Y / Y	⭐️ 5 (13)
Large Nettles Island Home w/ Private Beach Access	$90,044	$234	100%	4	3	6	$160	✅	✅	❌	Y / Y	⭐️ 5 (13)
4bedroom Tropical Oasis in Treasure Coast	$103,652	$295	96%	4	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (18)
Sunny and Serene Lakefront Golf Course Home	$81,880	$476	47%	4	2.5	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Inviting Jensen Beach Home w/ Screened-In Patio!	$106,934	$324	86%	4	2	3	$207	❌	❌	✅	Y / Y	⭐️ 5 (11)
Una casa acogedora	$70,472	$185	100%	4	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (1)
Luxury Nettles Island Home w/ Large Deck!	$132,126	$361	100%	4	3	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (8)
Beautiful modern house!	$20,688	$157	36%	4	2	1	$0	❌	❌	✅	Y / N	⭐️ 4.5 (8)
Cozy Jensen Beach Gem with Heated Pool	$57,999	$186	84%	4	2	20	$200	✅	✅	❌	Y / Y	⭐️ 5 (3)

Return Metrics

163.98% 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)	$17,382	$34,764	$52,147	$69,529	$86,912	$173,824	$521,473
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	$17,382	$34,764	$52,147	$69,529	$86,912	$173,824	$521,473

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

163.98%

Payback Period Days

222

Return on Investment

163.98%

2352 SE Surrey Pl Port St. Lucie, Florida, 34952

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Port St. Lucie

Guide

Zoning

Guide

Laws

$74,159

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $272/night at 53% occupancy.Projected nightly rate is $282/night at 72% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$77,250

Avg annual revenue

72%

Avg occupancy rate

$282

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

$65k

$110k

$160k

$17,382

Profit

Revenue

$74,159

Operating Expenses

$21,641

Operating Income

$52,518

Net Effective Rent

$35,136

Profit (Cash Flow)

$17,382

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

163.98%

Payback Period Days

222