BNBCalc Short Term Rental Rental Arbitrage Analysis 2700 Bayshore Blvd

2 bed • 3 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$41,148

Profit (Cash Flow)

-$12,201

Cash on Cash Return

-178.1%

Annual Revenue

$41,148

AirDNA projects $131/night at 86% occupancy ($41,148). Airbtics projects $144/night at 68% occupancy ($35,764). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 86% occupancy rate, $131 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,941	$35,583	$50,699	$60,335
Occupancy	57%	71%	82%	93%
Nightly Rate	$108	$134	$165	$173

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming Condo next to Honeymoon Island	$34,986	$130	71%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (120)
Lovely Condo mins away from Honeymoon Island	$35,095	$131	71%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (161)
Bayshore RV Resort-Honeymoon Island - Clearwater	$26,715	$92	76%	2	1	2	$110	✅	❌	❌	Y / Y	⭐️ 4.8 (213)
Free Beach Pass Honeymoon Island Super Clean	$57,646	$167	92%	2	1	3	$129	❌	❌	✅	Y / Y	⭐️ 5 (42)
Enchanting Condo Honeymoon Isle Free Beach Pass	$55,239	$165	91%	2	1	3	$129	❌	❌	✅	Y / Y	⭐️ 5 (34)
Nautical Landings West-Honeymoon Island Pass	$34,238	$111	81%	2	1	90	$150	❌	❌	❌	Y / Y	⭐️ 5 (28)
Nautical Landings West-Honeymoon Island Pass!	$72,550	$219	88%	2	2	90	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
Vacation Getaway Park Model Bungalow Near Beach	$28,290	$107	71%	2	1	2	$50	✅	❌	❌	Y / Y	⭐️ 4.8 (170)
Cozy Retreat Free Beach Pass Charming Location	$51,185	$169	82%	2	1	3	$129	❌	❌	✅	Y / Y	⭐️ 5 (32)
Everything you'll need, plus! Park Model RV	$32,398	$92	96%	2	1	2	$60	✅	❌	❌	Y / Y	⭐️ 4.9 (130)
La Casa Del Mar 610 Star5Vacations	$45,406	$162	74%	2	2	1	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
La Casa Del Mar 604 Star5Vacations	$40,906	$163	65%	2	2	1	$140	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Nautical Landings West-D	$46,911	$135	93%	2	1	4	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Nautical Landings West-Honeymoon Island Pass.	$41,186	$129	86%	2	1	90	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Clean Cozy Free Beach Pass Honeymoon Island	$35,983	$124	77%	2	1	3	$129	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Endless Summer Cottage 2	$38,277	$130	80%	2	1	3	$80	✅	❌	❌	Y / Y	⭐️ 5 (68)
2 bed, 1.5 bath, private beach	$21,656	$97	61%	2	2	120	$0	✅	❌	❌	N / N	⭐️ 5 (2)
Waterfront 2BD Condo/Honeymoon Island/Dogs Ok	$44,141	$159	72%	2	1	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (11)
Coastal Condo on Dunedin Causeway!	$44,791	$184	65%	2	1	2	$135	❌	❌	❌	Y / Y	⭐️ 4.7 (27)
2BR with updated interior, patio, AC, & W/D	$18,406	$136	34%	2	1	2	$196	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
Nautical Landings West	$42,419	$134	85%	2	1	4	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
Dockside Villas Unit D	$25,810	$172	41%	2	1	90	$150	❌	❌	✅	Y / Y	⭐️ 5 (5)
La Casa Del Mar 600 Star5Vacations	$45,052	$166	71%	2	2	1	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Waterfront 2BD Condo\|Honeymoon Island\|Dogs Welcome	$25,089	$107	61%	2	1	2	$200	❌	❌	❌	Y / Y	⭐️ 0 (1)
2 bedroom condo with a water view and pool.	$19,604	$103	52%	2	1	90	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
2 Bedroom Condo on Honeymoon Causeway.	$17,238	$100	43%	2	1	3	$100	❌	❌	❌	Y / N	⭐️ 4.8 (27)
Dunedin Causeway Honeymoon Isl. w/ Kayaks & Bikes	$60,621	$163	100%	2	2	28	$200	✅	❌	❌	Y / Y	⭐️ 0 (0)
Dolphin Pointe \| Waterfront Oasis with Heated Pool	$43,554	$119	100%	2	2	30	$180	✅	❌	❌	Y / Y	⭐️ 5 (2)
Winter Beach Sanctuary 90 Day Minimum	$38,430	$175	60%	2	2	90	$350	✅	❌	❌	Y / Y	⭐️ 0 (0)
Dockside Villas Unit B	$45,018	$164	75%	2	1	90	$150	❌	❌	✅	Y / Y	⭐️ 5 (3)
Dockside Villas Unit A	$32,019	$108	81%	2	1	90	$150	❌	❌	✅	Y / Y	⭐️ 5 (7)
Honeymoon Island Free Beach Pass King Beds 5 Stars	$30,456	$157	53%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 0 (4)
5 Stars Free Beach Pass Honeymoon Island King Beds	$25,692	$156	45%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 0 (8)
Breezy Florida Retreat w/ Patio, Grill & Fire Pit!	$105,611	$374	74%	2	2	3	$155	❌	❌	❌	Y / Y	⭐️ 5 (1)
Dockside Villas Unit C	$37,139	$172	59%	2	1	90	$150	❌	❌	✅	Y / Y	⭐️ 5 (4)
The Sandy Villa Retreat on Dunedin Causeway	$38,796	$106	100%	2	1	28	$275	✅	❌	❌	Y / Y	⭐️ 5 (4)
Honeymoon Island Beach House Waterfront Condos	$15,807	$108	40%	2	1	90	$100	❌	❌	❌	Y / Y	⭐️ 5 (1)
3-month min. Honeymoon Island.	$16,860	$98	47%	2	3	90	$200	✅	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

-178.11% 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)	-$12,200	-$24,401	-$36,602	-$48,803	-$61,004	-$122,009	-$366,027
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	-$12,200	-$24,401	-$36,602	-$48,803	-$61,004	-$122,009	-$366,027

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-178.11%

Payback Period Days

Return on Investment

-178.11%

2700 Bayshore Blvd 589 Dunedin, Florida, 34698

2 bed • 3 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,694

Zestimate

$41,148

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $131/night at 86% occupancy.Projected nightly rate is $144/night at 68% occupancy.

Occupancy Rate

Top 21% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

$37,440

Avg annual revenue

68%

Avg occupancy rate

$144

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

$10k

$45k

$75k

$105k

-$12,201

Profit

Revenue

$41,148

Operating Expenses

$17,349

Operating Income

$23,799

Net Effective Rent

$36,000

Profit (Cash Flow)

-$12,201

$6,850

Cash Investment

Renos & Furnishing

$6,750

Setup Costs

$100

Total

$6,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-178.11%

Payback Period Days