BNBCalc Short Term Rental Rental Arbitrage Analysis 2947 S Atlantic Ave

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$43,745

Profit (Cash Flow)

-$11,574

Cash on Cash Return

-175.4%

Annual Revenue

$43,745

AirDNA projects $186/night at 72% occupancy ($48,913). Airbtics projects $203/night at 59% occupancy ($43,745). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 59% occupancy rate, $203 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,937	$41,909	$57,203	$83,082
Occupancy	48%	55%	69%	86%
Nightly Rate	$163	$206	$223	$260

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cheerful Beach Bungalow next to the Ocean	$25,874	$127	53%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (65)
ICONIC & HISTORIC Oceanfront Condo	$79,368	$242	87%	2	3	7	$210	✅	✅	❌	Y / Y	⭐️ 5 (29)
Beachside vacation condo	$50,947	$160	87%	2	2	3	$160	✅	✅	❌	Y / Y	⭐️ 4.8 (46)
Oceanfront Beach Condo: Ocean & Intracoastal Views	$68,837	$385	48%	2	2	4	$150	✅	✅	❌	Y / Y	⭐️ 5 (26)
🏖 Ocean Front 21st Floor Vacation Paradise!!	$53,247	$199	72%	2	2	1	$200	✅	❌	❌	Y / N	⭐️ 5 (58)
Spectacular Ocean Views & Sunny/Bright Beach Condo	$55,378	$242	62%	2	2	3	$115	✅	✅	❌	Y / Y	⭐️ 5 (78)
2/2 Condo on the Beach- 8th Floor	$54,195	$306	48%	2	2	3	$145	✅	✅	❌	Y / Y	⭐️ 4.8 (34)
Gorgeous Ocean and River Views!! Book Today!	$44,478	$189	64%	2	2	7	$169	✅	✅	❌	Y / Y	⭐️ 4.9 (26)
Seaside Sanctuary	$41,854	$147	77%	2	2	3	$130	✅	❌	✅	Y / Y	⭐️ 4.8 (35)
Beautiful Daytona Beach Shores Condo w/ Hot Tub!	$57,681	$173	86%	2	2	2	$155	✅	✅	❌	Y / Y	⭐️ 4.8 (28)
Amazing Updated Beachview Condo Steps from Beach	$27,480	$106	66%	2	2	4	$155	✅	❌	❌	Y / Y	⭐️ 5 (21)
Spectacular Ocean View	$48,492	$314	41%	2	2	2	$125	✅	✅	❌	Y / N	⭐️ 4.3 (3)
Direct Oceanfront Condo-2/2-heated pool-free Wi-Fi	$36,234	$165	60%	2	2	7	$155	✅	✅	❌	Y / Y	⭐️ 4.8 (38)
Serene Oceanview Oasis - Luxury & Comfort	$36,130	$141	68%	2	1	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (5)
8th Floor 2 Bedroom 2 Bath Gem Peck Plaza 8NE	$52,927	$164	86%	2	2	3	$155	✅	✅	❌	Y / Y	⭐️ 5 (42)
Sensational Sunsets with Ocean Views 17th Floor	$40,175	$205	52%	2	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (9)
Coastal Chic Oceanfront Condo	$33,994	$172	54%	2	2	7	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (15)
Upscale Condo with Direct Access to the Beach	$22,480	$74	83%	2	2	21	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (16)
Oceanic Aura - Modern Condo with Beach Access	$28,636	$128	59%	2	1	2	$106	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Beach-A-Holic 14SE 2 BR Oceanfront Picturesque	$50,995	$222	62%	2	2	4	$155	✅	✅	❌	Y / Y	⭐️ 4.8 (15)
Water's Edge Retreat-Direct Oceanfront 2BR Pool	$44,487	$223	54%	2	2	5	$155	✅	❌	❌	Y / Y	⭐️ 5 (20)
Panoramic Ocean and River View	$35,080	$164	58%	2	2	5	$200	✅	✅	❌	Y / Y	⭐️ 4 (8)
Livin' The Dream 17NE Oceanfront 2BR Endless Views	$43,627	$255	46%	2	2	5	$155	✅	✅	❌	Y / Y	⭐️ 5 (19)
Sea-Renity 25NW 2BR Magnificent ocean/sunset Views	$35,925	$212	46%	2	2	4	$155	✅	✅	❌	Y / Y	⭐️ 4.8 (32)
Beach Vibes 12BSW Awesome Views 2BR Beach Condo	$36,893	$210	48%	2	2	4	$155	✅	✅	❌	Y / Y	⭐️ 5 (7)
Sleek Beachfront Getaway w/ Community Perks!	$36,763	$101	98%	2	2	7	$145	✅	✅	❌	Y / Y	⭐️ 4.5 (27)
Oceanfront 2BR/2BA Luxury Elegance Awaits You!	$63,075	$232	74%	2	2	7	$155	✅	✅	❌	Y / Y	⭐️ 5 (3)
Millie’s Beachfront condo 7 miles from race track	$80,072	$473	46%	2	2	7	$220	✅	✅	❌	Y / Y	⭐️ 5 (1)
Heated Pool/Beach Open!Sand Dollar-Oceanfront #802	$29,057	$140	56%	2	2	7	$175	✅	✅	❌	Y / Y	⭐️ 5 (3)
SeaShell Suite Beach house!	$55,449	$182	81%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Seashell Serenade 24SW 2BR Hear the Ocean Whisper	$31,689	$211	40%	2	2	4	$155	✅	✅	❌	Y / Y	⭐️ 5 (6)
Sun-Sational 4SE 2BR Come Beach More, Worry Less	$27,084	$222	33%	2	2	5	$155	✅	✅	❌	Y / Y	⭐️ 4.5 (7)
Shorefront Sanctuary - Newly Listed!	$33,961	$211	43%	2	2	3	$140	✅	✅	❌	Y / Y	⭐️ 0 (2)
Updated 2BR 4th-Floor \| Balcony \| Pool	$25,755	$147	45%	2	2	7	$212	✅	❌	❌	Y / Y	⭐️ 4.3 (19)
Beautiful Penthouse	$41,814	$215	52%	2	2	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (8)
Incredible 24th Floor Ocean & River views!	$42,330	$226	49%	2	2	5	$150	✅	✅	❌	Y / Y	⭐️ 5 (1)
Seaside Treasure - 9SW 2BR Salty Air, Don't Care	$25,749	$208	33%	2	2	5	$155	✅	✅	❌	Y / Y	⭐️ 5 (4)
Seaside Paradise 2BR the Ocean Calls - 11NW	$42,900	$223	51%	2	2	3	$155	✅	✅	❌	Y / Y	⭐️ 5 (3)
Sunny Peck Plaza 2BR 14th Floor River Views	$51,624	$236	59%	2	2	5	$150	✅	✅	❌	Y / Y	⭐️ 5 (1)
Oceanfront Condo	$34,905	$187	51%	2	2	5	$150	✅	✅	❌	Y / Y	⭐️ 4.5 (10)

Return Metrics

-175.35% 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)	-$11,573	-$23,147	-$34,720	-$46,294	-$57,868	-$115,736	-$347,208
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	-$11,573	-$23,147	-$34,720	-$46,294	-$57,868	-$115,736	-$347,208

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-175.35%

Payback Period Days

Return on Investment

-175.35%

2947 S Atlantic Ave Daytona Beach Shores, Florida, 32118-6007

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,136

Zestimate

$43,745

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $186/night at 72% occupancy ($48,913.47). Airbtics projects $203/night at 59% occupancy ($43,745).

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$43,191

Avg annual revenue

59%

Avg occupancy rate

$203

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

$40k

$60k

$80k

-$11,574

Profit

Revenue

$43,745

Operating Expenses

$17,687

Operating Income

$26,058

Net Effective Rent

$37,632

Profit (Cash Flow)

-$11,574

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-175.35%

Payback Period Days