BNBCalc Short Term Rental Rental Arbitrage Analysis 438 Bloomingdale Dr, Davenport, FL, 33897

5 bed • 4 bath • 14 guests • $0

BNB

Calc

Annual Revenue

$35,202

Profit (Cash Flow)

-$12,574

Cash on Cash Return

-96.0%

Annual Revenue

$35,202

AirDNA projects $223/night at 55% occupancy ($44,797). Airbtics projects $158/night at 61% occupancy ($35,202). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 61% occupancy rate, $158 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,260	$37,121	$50,673	$60,017
Occupancy	48%	61%	75%	84%
Nightly Rate	$141	$160	$175	$181

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Villa Close To Disney	$51,559	$172	80%	4	3.5	2	$199	✅	❌	❌	Y / Y	⭐️ 5 (74)
Lakeview private pool home in Hampton Lakes(503BC)	$26,468	$136	51%	4	2	1	$180	✅	❌	❌	Y / Y	⭐️ 4 (22)
Contemporary 4BR Dog Friendly \| Private Pool	$23,561	$114	42%	4	3	2	$223	❌	❌	✅	N / N	⭐️ 4.5 (58)
Getaway home close to Disney.	$22,937	$138	39%	5	4	1	$170	✅	❌	❌	Y / Y	⭐️ 5 (28)
Winter Deals-Home W/Pool Near Disney & Theme Parks	$37,360	$147	67%	4	3	4	$185	✅	❌	❌	Y / Y	⭐️ 5 (41)
Spacious 2022 renovated 4BR home w/Private pool	$29,400	$119	63%	4	3	3	$195	✅	❌	❌	Y / Y	⭐️ 5 (52)
Pet-Friendly Davenport Home w/ Pool Near Disney!	$35,055	$134	67%	4	2	3	$181	✅	❌	✅	Y / Y	⭐️ 4.5 (21)
Hampton House, pool/gameroom	$41,837	$160	69%	4	2	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (18)
Gorgeous Lakeview 5 Bed Private Pool Home	$49,170	$206	65%	5	3	7	$160	✅	❌	❌	Y / Y	⭐️ 5 (4)
Luxury Home with Pool Near Disney & Theme Parks	$45,660	$175	71%	4	2	2	$180	✅	✅	❌	Y / Y	⭐️ 5 (45)
5 BD/ 3.5 BA Private Pool! Hampton Lakes (573 BC)	$53,731	$180	75%	5	3.5	3	$199	✅	❌	❌	Y / Y	⭐️ 4.5 (20)
Summer Oasis: South Facing Pool/Spa & BBQ GRILL	$59,956	$178	86%	5	4	1	$190	✅	✅	❌	Y / Y	⭐️ 5 (13)
Hampton Lakes, Orlando, 6 bedrooms & heated pool.	$25,606	$181	33%	6	4	5	$195	✅	❌	❌	Y / Y	⭐️ 4.5 (23)
Spacious 4BR \| Pool \| Patio \| Garage Parking	$30,403	$136	47%	4	3	2	$239	✅	❌	❌	Y / Y	⭐️ 3.5 (7)
HL137 - Stylish - Renovated Orlando Getaway	$47,927	$146	86%	5	4	3	$225	✅	❌	❌	Y / Y	⭐️ 5 (95)
Dolce Villas at Hampton Lakes with Private Pool!	$56,408	$167	92%	4	3	3	$160	✅	❌	❌	Y / Y	⭐️ 5 (11)
House with Game/Movie Room/Pool near Disney & Golf	$46,291	$188	60%	5	2	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (26)
Affordable 4BD/Gated/private pool/close Disney	$31,160	$136	60%	4	3	3	$195	✅	❌	❌	Y / Y	⭐️ 5 (19)
Chic villa 4 Bedroom 3 Bath with pool & game room	$29,524	$144	53%	4	3	3	$175	✅	❌	❌	Y / Y	⭐️ 4.5 (30)
Lakeview Pool Home Close to Theme Parks (334BLOOM)	$47,649	$160	81%	4	3	1	$180	✅	❌	❌	Y / Y	⭐️ 4.5 (51)
Luxury Lake View Villa Close to Disney Attractions	$40,997	$131	84%	5	3	5	$200	✅	❌	❌	Y / Y	⭐️ 5 (124)
Home in Davenport FL, near Disney	$36,518	$176	54%	5	3	3	$130	✅	✅	❌	Y / Y	⭐️ 4.5 (26)
Vader's Vacation Villa	$44,713	$138	85%	4	3	3	$180	✅	❌	❌	Y / Y	⭐️ 5 (24)
VILLA BETTY BOO A STUNNING 4 Bed With Private Pool	$40,582	$144	77%	4	2	5	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (40)
Close to Disney family home (5Bed) with 3 masters	$33,027	$171	52%	5	4	4	$180	✅	❌	❌	Y / Y	⭐️ 4.8 (7)
Disney Best House - 12 guests	$63,966	$218	75%	5	4	2	$310	✅	❌	✅	Y / Y	⭐️ 4.8 (13)
Stylish Villa Retreat with Pool	$43,676	$178	66%	4	3	4	$170	✅	❌	❌	Y / Y	⭐️ 5 (37)
Hampton Lakes Villa. Close to Disney!	$28,146	$150	49%	4	2	5	$185	✅	❌	❌	Y / Y	⭐️ 5 (28)
179 Beautiful house In Davenport	$27,900	$178	42%	5	4	3	$130	✅	✅	❌	Y / Y	⭐️ 5 (7)
Family Disney vacation 5 bed / 2 king master	$24,184	$142	46%	5	4	3	$185	✅	❌	❌	Y / Y	⭐️ 4.5 (11)
Papa and Nana's Disney home	$29,844	$151	54%	4	4.5	5	$80	✅	❌	❌	Y / Y	⭐️ 5 (11)
Hampton Estates Pool Villa near Disney	$30,844	$146	52%	4	3	1	$180	✅	❌	✅	Y / Y	⭐️ 5 (11)
Relax villa, Lakeview. Own pool/jacuzzi	$49,713	$167	81%	5	3	7	$126	✅	❌	❌	Y / Y	⭐️ 0 (1)
Spacious Home w/ Pool, 10 Mi to Disney!	$49,316	$184	69%	5	3	2	$217	✅	❌	✅	Y / Y	⭐️ 4.5 (20)
Pool home in Hampton Lakes on Hwy 27, near Disney	$19,042	$106	47%	4	3	1	$235	✅	❌	❌	Y / Y	⭐️ 4.3 (10)
5BR Lakeview \| Pool \| Patio \| Game Room	$32,964	$172	39%	5	4	2	$272	✅	❌	❌	Y / Y	⭐️ 4.8 (27)
No Airbnb Fees - Modern 4 BR w/ Private Pool	$40,987	$160	67%	4	3	2	$250	✅	❌	✅	Y / Y	⭐️ 0 (0)
Beautiful Villa Near Disney	$23,863	$163	40%	5	4	1	$0	✅	✅	❌	Y / Y	⭐️ 4 (4)
Bailey Spacious 4 BD Home near Disney.	$32,355	$170	52%	4	2	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

-95.98% 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)	-$12,574	-$25,148	-$37,722	-$50,296	-$62,870	-$125,740	-$377,222
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	-$12,574	-$25,148	-$37,722	-$50,296	-$62,870	-$125,740	-$377,222

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-95.98%

Payback Period Days

Return on Investment

-95.98%

438 Bloomingdale Dr Davenport, Florida, 33897

5 bed • 4 bath • 14 guests

Monthly Rent

Inquire about this property

Contact Agent

Davenport

Zoning

Laws

$35,202

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $223/night at 55% occupancy.Projected nightly rate is $158/night at 61% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

$37,504

Avg annual revenue

61%

Avg occupancy rate

$158

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

$15k

$30k

$45k

$65k

-$12,574

Profit

Revenue

$35,202

Operating Expenses

$16,576

Operating Income

$18,626

Net Effective Rent

$31,200

Profit (Cash Flow)

-$12,574

$13,100

Cash Investment

Renos & Furnishing

$13,000

Setup Costs

$100

Total

$13,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-95.98%

Payback Period Days