BNBCalc Short Term Rental Rental Arbitrage Analysis 3381 SE East Snow Rd, Port St. Lucie, FL, 34984

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$50,491

Profit (Cash Flow)

-$2,873

Cash on Cash Return

-33.4%

Annual Revenue

$50,491

AirDNA projects $185/night at 58% occupancy ($39,190). Airbtics projects $216/night at 64% occupancy ($50,491). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 64% occupancy rate, $216 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,692	$49,147	$72,264	$95,345
Occupancy	53%	65%	77%	84%
Nightly Rate	$157	$200	$248	$298

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Kentwood Road Vacation Spot in Port St Lucie	$23,383	$125	43%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (80)
Salt Water Heated Pool 15 min to Beach Cooks Dream	$61,103	$201	78%	3	2	4	$180	✅	❌	❌	Y / Y	⭐️ 5 (37)
“The Pink House” beautiful and spacious 3 BR	$35,135	$146	61%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (77)
Lanai on the Links	$49,109	$246	53%	3	3	2	$160	✅	❌	✅	Y / Y	⭐️ 5 (18)
3/2 Golf Dream Heated Pool Beach Home	$43,728	$213	53%	3	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (57)
Private Pool & Hot Tub: Port St Lucie Escape	$63,339	$189	84%	3	2	3	$335	✅	✅	❌	Y / Y	⭐️ 5 (25)
Aspen of Florida luxury estate!	$44,881	$263	44%	3	2.5	1	$120	❌	✅	✅	Y / Y	⭐️ 5 (114)
New Beautiful Heated Pool Home 3 bedroom, 2 Bath	$66,617	$232	77%	3	2	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (29)
Paradise palms	$29,678	$155	48%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (27)
Pool, Park, & Ramp! Book today!	$54,814	$248	57%	3	2	3	$255	✅	❌	✅	Y / Y	⭐️ 5 (20)
Gorgeous relaxing private home - Endless Summer	$55,911	$248	61%	3	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (19)
Hidden Treasure with Heated Pool, near Boat Park	$59,330	$307	51%	3	2	4	$250	✅	❌	❌	Y / Y	⭐️ 5 (20)
Lush Waterfront Home On Bay St. Lucie	$141,216	$679	56%	3	3	3	$300	✅	✅	❌	Y / Y	⭐️ 5 (95)
Life is about Relaxing!	$37,483	$130	72%	3	2	1	$110	❌	❌	❌	Y / Y	⭐️ 4.5 (44)
Beautiful 3 bedroom home with pool	$45,821	$212	58%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (37)
Tranquil Home, Pool, King Bed, Pet-Friendly, Wi-Fi	$52,210	$157	88%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (58)
Backyard Oasis	$47,705	$195	65%	3	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (20)
Heated pool, sleeps 8, just mins. to beach & golf	$83,764	$261	86%	3	2	1	$245	✅	❌	❌	Y / Y	⭐️ 5 (43)
Cozy 3Bed 2Bath near Mets Stadium/Beach	$57,642	$168	91%	3	2	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (54)
Updated Stuart Home, big yard, heated pool + lanai	$66,996	$297	60%	3	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (24)
Saint Mathéo- 10 min to PGA/Clover Park w. Hot Tub	$45,152	$143	79%	3	2	2	$165	❌	✅	❌	Y / Y	⭐️ 5 (77)
Exora - Relaxing vacation home with heated pool	$38,880	$146	71%	3	2	4	$140	✅	❌	✅	Y / Y	⭐️ 5 (112)
Cheerfull 3-bedrooms/2-bathrooms home with pool	$37,097	$162	59%	3	2	2	$145	✅	❌	❌	Y / Y	⭐️ 5 (48)
Amazing Sandpiper Bay Lake V. Modern 3 Bed 2 Bath	$29,641	$190	39%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Paradise! 3 bdrm home with private pool and lanai	$44,860	$124	95%	3	2	2	$160	✅	❌	✅	Y / Y	⭐️ 5 (59)
Beautiful 3 Bed, 2 Bath Golf Course Home	$47,516	$171	72%	3	2	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (55)
House with Heated Pool near to Florida Beaches	$37,537	$302	33%	3	2	3	$295	✅	❌	❌	Y / Y	⭐️ 5 (31)
Sunny Florida/Fenced yard/Pool baby fence !	$43,589	$161	70%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (24)
Beautiful 3 bedroom house with gorgeous patio	$30,427	$120	66%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (56)
Pet-Friendly Port St Lucie Home - 7 Mi to Beaches!	$42,997	$222	51%	3	2	3	$258	✅	❌	✅	Y / Y	⭐️ 5 (9)
Stay at your own home retreat!	$61,495	$271	62%	3	2	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (4)
Tropical Oasis Retreat.	$42,752	$217	52%	3	2	3	$190	✅	❌	✅	Y / Y	⭐️ 4.5 (13)
3/2 Heated Salt Water Pool Minutes to Beach	$56,324	$221	67%	3	2	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (72)
Family-Friendly Port St. Lucie Home w/ Pool!	$91,538	$298	80%	3	2	2	$232	✅	❌	❌	Y / Y	⭐️ 5 (16)
Cozy Private Home Near Water Heated Pool	$55,563	$199	73%	3	2	2	$195	✅	❌	❌	Y / Y	⭐️ 5 (45)
The Riverhouse / Waterfront / Heated Pool	$92,627	$342	74%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (26)
Tropical Hideaway 3BR/2 bath, heated pool & yard	$33,367	$215	35%	3	2	4	$150	✅	❌	❌	Y / Y	⭐️ 5 (17)
Your home away from home	$42,466	$143	78%	3	2	3	$220	✅	❌	❌	Y / Y	⭐️ 5 (11)
3 bedroom, 2 bath home w/pool in South Bend Area.	$45,660	$157	79%	3	2	7	$175	✅	❌	✅	Y / Y	⭐️ 4.6 (18)
Nautical Nights & Beachy Days	$45,506	$166	74%	3	2	7	$100	✅	❌	✅	Y / Y	⭐️ 5 (28)

Return Metrics

-33.4% 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)	-$2,872	-$5,745	-$8,617	-$11,490	-$14,362	-$28,725	-$86,176
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	-$2,872	-$5,745	-$8,617	-$11,490	-$14,362	-$28,725	-$86,176

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-33.4%

Payback Period Days

Return on Investment

-33.4%

3381 SE East Snow Rd Port St. Lucie, Florida, 34984

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Port St. Lucie

Guide

Zoning

Guide

Laws

$50,491

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $185/night at 58% occupancy.Projected nightly rate is $216/night at 64% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$52,121

Avg annual revenue

64%

Avg occupancy rate

$216

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

$60k

$100k

$140k

-$2,873

Profit

Revenue

$50,491

Operating Expenses

$18,564

Operating Income

$31,927

Net Effective Rent

$34,800

Profit (Cash Flow)

-$2,873

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-33.4%

Payback Period Days