BNBCalc Short Term Rental Rental Arbitrage Analysis 374 Maddock St, West Palm Beach, FL, 33405

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$32,510

Profit (Cash Flow)

-$44,916

Cash on Cash Return

-1032.6%

Annual Revenue

$32,510

AirDNA projects $128/night at 65% occupancy ($30,388). Airbtics projects $129/night at 69% occupancy ($32,510). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 69% occupancy rate, $129 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,415	$31,768	$45,342	$62,973
Occupancy	59%	71%	80%	87%
Nightly Rate	$101	$119	$150	$192

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Garden Hideaway	$31,438	$101	80%	1	1	1	$60	❌	❌	✅	N / Y	⭐️ 5 (107)
KING BED Private Cottage in the heart of WPB	$34,775	$104	87%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (236)
Designers spot - No Extra Fees - Palm Wave Says	$63,022	$257	67%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (49)
Entire small guest house - walk to water	$57,989	$211	74%	1	1	1	$60	✅	✅	✅	Y / Y	⭐️ 5 (346)
1920 Cottage in the Heart of Historic W Palm Beach	$25,134	$83	81%	1	1	2	$75	❌	✅	❌	N / Y	⭐️ 5 (171)
Clean Modern Suite:Pool+Tropical Gardens:Safe Area	$40,311	$134	80%	1	1	3	$50	✅	❌	❌	Y / Y	⭐️ 5 (91)
Palm Beach Chic Villa	$56,041	$166	89%	1	1	1	$105	❌	❌	✅	Y / Y	⭐️ 5 (26)
RAS Casita Encanto	$24,297	$86	75%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 5 (93)
Private Cabana near West Palm and Lake Worth	$26,727	$104	66%	1	1	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (98)
Contemporary studio apartment	$28,366	$129	56%	1	1	1	$40	❌	❌	❌	N / N	⭐️ 5 (85)
The Garden Suite at the Historic Chateau Bleu	$35,942	$141	68%	1	1	2	$50	❌	❌	✅	N / Y	⭐️ 4.9 (500)
Bungalow with Putting Green, Hot Tub, & Garden	$34,019	$122	71%	1	1	1	$55	❌	✅	❌	N / Y	⭐️ 5 (312)
Coastal Cottage, AMAZING LOCATION near everything	$35,040	$102	90%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (184)
Guesthouse with Fenced Yard- Palm Wave Says	$48,056	$202	65%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (44)
Quiet West Palm Guest Cottage	$28,014	$84	87%	1	1	2	$105	❌	❌	❌	N / Y	⭐️ 5 (101)
Traveler’s Rest Cottage - 5 mins to beach/downtown	$29,119	$156	51%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Antique Row Bungalow Private Homey Stylish Comfy	$32,499	$108	81%	1	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (62)
Private Quiet Florida Cottage	$23,857	$86	75%	1	1	4	$60	❌	❌	❌	N / Y	⭐️ 5 (88)
Charming SoSo Apartment: Walk to Intracoastal	$33,073	$108	81%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (264)
Vacation Cottage Minutes to Palm Beach & WPB Dwn	$27,076	$112	61%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (127)
Banana Bungalow \| near everything WPB	$28,967	$120	63%	1	1	1	$45	❌	❌	❌	N / N	⭐️ 5 (108)
Charming Cottage	$38,240	$192	53%	1	1	1	$55	❌	❌	✅	Y / Y	⭐️ 5 (26)
Cozy private studio in historic Lake Worth Beach	$22,009	$88	66%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 5 (294)
Tropical Charm	$31,305	$153	54%	1	1	2	$60	✅	✅	❌	N / Y	⭐️ 5 (194)
Comfortable Guest House Central	$34,619	$111	80%	1	1	1	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
NEW: The City OASIS-Your Private Tropical Oasis.	$41,611	$198	56%	1	1	3	$85	✅	❌	❌	Y / Y	⭐️ 5 (9)
Private Gated Cottage and Yard\| W/D\| 10 min to DT	$32,793	$112	80%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (35)
Tropical Tranquility. Central locale -downtown + +	$33,904	$162	56%	1	1	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (32)
Palms Edge Tropical Villas by The Beach \| 1+1 \|	$27,542	$128	54%	1	1	2	$140	❌	❌	❌	N / Y	⭐️ 4.8 (40)
Charming Cottage in Beautiful Lake Worth Beach	$24,244	$85	75%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (192)
Sweet far from home stay-in.	$22,773	$79	75%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (35)
Gay owned private cabana near beach	$25,206	$97	71%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (490)
TropEscape- Cozy home minutes to downtown & beach	$36,244	$150	65%	1	1	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (57)
London	$23,907	$142	46%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (61)
Cozy King Apt in SoSo near Palm Beach & Downtown	$23,462	$118	53%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (62)
Central, Comfy, Private, Cottagy, Stylish, 1/1	$26,448	$87	79%	1	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (17)
Cozy on Lytle	$47,047	$145	86%	1	1	3	$100	❌	❌	✅	N / Y	⭐️ 4.5 (25)
Marley & Me House	$31,342	$125	64%	1	1	3	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
Pequeño apartamento encantador con piscina	$41,196	$117	95%	1	1	2	$75	✅	✅	✅	Y / Y	⭐️ 4.8 (32)

Return Metrics

-1,032.55% 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)	-$44,915	-$89,831	-$134,747	-$179,663	-$224,579	-$449,159	-$1,347,479
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	-$44,915	-$89,831	-$134,747	-$179,663	-$224,579	-$449,159	-$1,347,479

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1,032.55%

Payback Period Days

Return on Investment

-1,032.55%

374 Maddock St West Palm Beach, Florida, 33405

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

West Palm Beach

Zoning

Laws

$32,510

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $128/night at 65% occupancy.Projected nightly rate is $129/night at 69% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$33,161

Avg annual revenue

69%

Avg occupancy rate

$129

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

$35k

$50k

$65k

-$44,916

Profit

Revenue

$32,510

Operating Expenses

$16,226

Operating Income

$16,284

Net Effective Rent

$61,200

Profit (Cash Flow)

-$44,916

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-1,032.55%

Payback Period Days