BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 343 SE 4th Ave, Delray Beach, FL, 33483

2 bed β€’ 1 bath β€’ 6 guests β€’ $0

BNB

Calc

Annual Revenue

$51,543

Profit (Cash Flow)

$1,643

Cash on Cash Return

25.9%

Annual Revenue

$51,543

AirDNA projects $234/night at 51% occupancy ($43,588). Airbtics projects $252/night at 56% occupancy ($51,543). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 56% occupancy rate, $252 rate per night.

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

Percentiles25%50%75%90%
Revenue$42,589$50,230$61,328$85,186
Occupancy49%52%59%73%
Nightly Rate$231$253$271$307

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
#301 Delray EndlessSummerBHD *Pool/off Atlantic

No image available

$50,188
$246
52%
212$160βœ…βŒβŒY / Y⭐️ 5 (42)
#302- Delray Endless SummerBHD *Pool/off Atlantic

No image available

$53,262
$260
53%
212$160βœ…βŒβŒY / Y⭐️ 5 (35)
#303-Delray Endless SummerBHD *Pool/off Atlantic

No image available

$52,558
$253
53%
213$160βœ…βŒβŒY / Y⭐️ 5 (36)
Cozy, Beach Style Villa by Atlantic Ave

No image available

$33,380
$176
49%
212$150βŒβŒβœ…Y / Y⭐️ 5 (51)
#304- 2b/1ba w/ Heated Pool *3blocks to Atlantic

No image available

$45,198
$253
46%
212$160βœ…βŒβŒY / Y⭐️ 5 (37)
Del Ray Cottage: Heated Saltwater Pool + Bar!

No image available

$104,353
$373
73%
212$171βœ…βŒβŒY / Y⭐️ 4.8 (22)
Chic Modern 2BR Home walk to Atlantic Ave & Beach!

No image available

$30,949
$167
49%
211$200❌❌❌Y / Y⭐️ 4.4 (10)
New 2/2 * 3-blocks off the Ave in heart of Delray!

No image available

$47,304
$275
47%
222$60❌❌❌Y / Y⭐️ 5 (38)
Delray's Hidden Gem!

No image available

$68,359
$300
61%
224$200❌❌❌Y / Y⭐️ 5 (2)
Upper Unit-NEW 2/1 Walk to EVERYTHING & Roof Deck!

No image available

$63,692
$226
77%
212$0βŒβŒβœ…Y / Y⭐️ 4.9 (39)

Return Metrics

25.86% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$1,642$3,285$4,927$6,570$8,213$16,426$49,278
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$1,642$3,285$4,927$6,570$8,213$16,426$49,278

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

25.86%

Payback Period Days

1411

Return on Investment

25.86%

property-location

343 SE 4th Ave Delray Beach, Florida, 33483-4427

2 bed β€’ 1 bath β€’ 6 guests

Agent

Inquire about this property

Contact Agent

$3,889

Zestimate

$51,543

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $234/night at 51% occupancy ($43,588.21). Airbtics projects $252/night at 56% occupancy ($51,543).

Top 41% of comparables

Top 51% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$54,924

Avg annual revenue

56%

Avg occupancy rate

$252

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$55k

$80k

$105k

Sign up to see the data on 10 all comparables

$1,643

Profit

Revenue

$51,543

Operating Expenses

$18,701

Operating Income

$32,843

Net Effective Rent

$31,200

Profit (Cash Flow)

$1,643

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

25.86%

Payback Period Days

1411