BNBCalc Short Term Rental Rental Arbitrage Analysis 3305 20th Ave W

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$46,941

Profit (Cash Flow)

$39

Cash on Cash Return

0.5%

Annual Revenue

$46,941

AirDNA projects $265/night at 61% occupancy ($59,041). Airbtics projects $204/night at 63% occupancy ($46,941). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 63% occupancy rate, $204 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,643	$47,457	$61,540	$74,511
Occupancy	52%	62%	73%	76%
Nightly Rate	$166	$199	$217	$249

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Time for Sunshine in this cheerful 3-bedroom home	$39,242	$128	74%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Tropical Luxury Escape – Heated Pool, Pets OK, IMG	$74,575	$394	50%	3	2	1	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (22)
Newly Remodeled Modern Heated Pool Home	$59,184	$210	76%	3	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (29)
3 bd,2 bath Heat Pool by IMG & Beach Gorg Kitchen	$41,683	$190	55%	3	2	3	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (146)
Enjoy pure relaxation with a brand pool!	$40,781	$122	70%	3	2	1	$280	✅	❌	✅	Y / Y	⭐️ 3.5 (2)
Large Sparkling Clean Pool Home West Bradenton	$47,756	$233	56%	3	2	3	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (91)
Coastal Getaway with king bed and pool near AMI	$42,838	$220	52%	3	2	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (12)
Heated Pool Fenced Yard Dog Friendly	$54,604	$209	69%	3	2	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (14)
Private Getaway Near Bradenton Beach & Area Parks!	$51,920	$173	82%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (5)
Tropical Family Home Near Beach	$37,956	$164	51%	3	2	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (5)

Return Metrics

0.45% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$38	$77	$116	$155	$194	$388	$1,164
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	$38	$77	$116	$155	$194	$388	$1,164

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.45%

Payback Period Days

80938

Return on Investment

0.45%

3305 20th Ave W Bradenton, Florida, 34205-3127

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,400

Zestimate

Bradenton

Guide

Zoning

Guide

Laws

$46,941

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $265/night at 61% occupancy.Projected nightly rate is $204/night at 63% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$49,053

Avg annual revenue

63%

Avg occupancy rate

$204

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

$35k

$50k

$60k

$75k

$39

Profit

Revenue

$46,941

Operating Expenses

$18,102

Operating Income

$28,839

Net Effective Rent

$28,800

Profit (Cash Flow)

$39

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

0.45%

Payback Period Days

80938