BNBCalc Short Term Rental Rental Arbitrage Analysis 3808 El Conquistador Pkwy, Bradenton, FL, 34210

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$57,972

Profit (Cash Flow)

-$56,017

Cash on Cash Return

-633.0%

Annual Revenue

$57,972

AirDNA projects $291/night at 64% occupancy ($68,023). Airbtics projects $248/night at 64% occupancy ($57,971). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 64% occupancy rate, $248 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,693	$59,696	$88,602	$119,097
Occupancy	50%	70%	80%	89%
Nightly Rate	$196	$227	$293	$356

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Heated Pool, AMI Beach, IMG Academy, Golf Course	$72,366	$267	72%	3	2	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (46)
A case of paradise	$58,273	$196	74%	3	2	3	$199	✅	✅	✅	Y / Y	⭐️ 5 (60)
'Ocean Breeze Oasis' w/ Boat Dock & Slip on Canal!	$72,789	$224	85%	3	2	2	$238	✅	✅	✅	Y / Y	⭐️ 4.5 (57)
IMG Heated Pool w/Golf Course + Bocce Ball Court!	$105,404	$348	80%	3	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (46)
Private Pool near Beach/IMG/Anna Maria/Siesta Key	$57,438	$204	73%	3	2	2	$195	✅	❌	❌	Y / Y	⭐️ 5 (57)
Florida Living	$55,353	$170	84%	3	2	1	$220	✅	❌	✅	Y / Y	⭐️ 5 (98)
Pool Home next to IMG Academy, Golf Courses & AMI	$60,851	$232	70%	3	2	2	$418	✅	❌	✅	Y / Y	⭐️ 4.5 (14)
IMG Academy Oasis - Hot Tub, Pool, and Garden	$72,485	$326	60%	3	2.5	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (45)
Come away and rest.	$50,725	$164	83%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (43)
9 Mi to Beaches: Home w/ Pool & Patio in Bradenton	$50,879	$196	68%	3	2	2	$207	✅	❌	✅	Y / Y	⭐️ 5 (37)
Immaculate 3/2 tropical pool home in Bradenton	$58,765	$191	82%	3	2	1	$264	✅	❌	❌	Y / Y	⭐️ 4.5 (16)
Stylish Getaway Hot Tub+Fire Pit Bayshore Gardens	$37,757	$212	46%	3	2	2	$135	❌	❌	✅	Y / Y	⭐️ 4.5 (34)
CANAL FRONT! Bring or rent a boat, near AMI/IMG +	$144,834	$408	96%	3	2	1	$225	✅	✅	✅	Y / Y	⭐️ 5 (66)
Cozy Bayshore Garden 3 BR House close to IMG	$39,534	$124	78%	3	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (13)
Modern Design-Heated Pool on IMG Golf Course	$62,507	$228	71%	3	2	1	$362	✅	❌	❌	Y / Y	⭐️ 5 (7)
Apartment at IMG	$48,596	$166	74%	3	3	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (20)
Spacious home w/ Heated Pool 3 miles from IMG!	$58,881	$218	70%	3	2	3	$275	✅	❌	✅	Y / Y	⭐️ 4 (5)
Elegant private home 3Bdr/3bth	$55,132	$225	64%	3	3	2	$230	✅	❌	✅	Y / Y	⭐️ 4.8 (133)
3 Bedroom Beach Haven	$45,717	$154	74%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (165)
NEW The Blue Heron 3 br oasis with a heated pool	$56,844	$208	74%	3	2	3	$210	✅	❌	✅	Y / Y	⭐️ 5 (68)
Barnard Pool House and jacuzzi.	$41,438	$306	37%	3	2	7	$0	✅	✅	❌	Y / Y	⭐️ 5 (16)
Florida Gaucho Ranch	$57,002	$240	63%	3	2	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (30)
The Golden Nugget	$70,686	$210	90%	3	2	2	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (13)
Private Pool, Bradenton, Bayside Paradise	$48,487	$192	69%	3	3	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Cclub at IMG golf course	$84,649	$392	59%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (9)
Bradenton Pool Home on the Water	$46,248	$356	35%	3	2	4	$125	✅	✅	✅	Y / Y	⭐️ 4.5 (81)
Modern Lux Villa at IMG Resort, Bradenton. 6	$56,185	$304	50%	3	3	14	$275	✅	✅	❌	Y / Y	⭐️ 4.5 (7)
Beautiful home on Bay Drive	$77,226	$211	100%	3	2	7	$0	✅	❌	❌	Y / Y	⭐️ 5 (10)
Bradenton Retreat w/ Backyard Oasis: Near Beach!	$75,247	$231	89%	3	2	21	$258	✅	✅	✅	Y / Y	⭐️ 5 (9)
🌴 Paradise near IMG,AMI, SRQ - Heated pool -🌴	$52,938	$226	64%	3	2	4	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (25)
3/2 coastal home-Bradenton, close to SRQ and beach	$107,138	$290	100%	3	2	3	$110	❌	❌	❌	Y / Y	⭐️ 5 (17)
Modern Villa at IMG Resort in Bradenton. Sleeps 8	$45,360	$312	39%	3	3	14	$275	✅	❌	✅	Y / Y	⭐️ 0 (2)
Good Time & Tan Lines	$49,483	$150	86%	3	2	1	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (30)
Dream of Me ! on Bayshore Canal	$23,428	$173	37%	3	2	7	$0	✅	❌	✅	Y / N	⭐️ 0 (0)
Bradenton Florida	$48,678	$266	50%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
"Spacious Home w/pool in Bradenton"	$73,274	$260	77%	3	2	30	$275	✅	❌	✅	Y / Y	⭐️ 4.5 (6)

Return Metrics

-632.95% 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)	-$56,016	-$112,033	-$168,050	-$224,067	-$280,083	-$560,167	-$1,680,503
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	-$56,016	-$112,033	-$168,050	-$224,067	-$280,083	-$560,167	-$1,680,503

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-632.95%

Payback Period Days

Return on Investment

-632.95%

3808 El Conquistador Pkwy Bradenton, Florida, 34210

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Bradenton

Guide

Zoning

Guide

Laws

$57,972

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $291/night at 64% occupancy.Projected nightly rate is $248/night at 64% occupancy.

Occupancy Rate

Top 63% 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.

$58,073

Avg annual revenue

64%

Avg occupancy rate

$248

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

$145k

-$56,017

Profit

Revenue

$57,972

Operating Expenses

$19,536

Operating Income

$38,435

Net Effective Rent

$94,452

Profit (Cash Flow)

-$56,017

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-632.95%

Payback Period Days