BNBCalc Short Term Rental Rental Arbitrage Analysis 4740 S Atlantic Ave, Ponce Inlet, FL, 32127

2 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$75,131

Profit (Cash Flow)

$9,888

Cash on Cash Return

147.0%

Annual Revenue

$75,131

AirDNA projects $112/night at 75% occupancy ($30,680). Airbtics projects $202/night at 69% occupancy ($50,907). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 85% occupancy rate, $242 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,774	$53,956	$76,086	$100,640
Occupancy	54%	73%	85%	99%
Nightly Rate	$159	$200	$242	$275

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ocean Front Haven on No Drive Beach*Community Pool	$70,883	$248	77%	2	2	3	$140	✅	❌	❌	Y / Y	⭐️ 5 (97)
Ponce inlet beachfront condo / daytona new smyrna	$72,660	$223	87%	2	2	3	$125	✅	❌	❌	Y / Y	⭐️ 5 (42)
Beachfront Ponce Inlet FL, Top-floor Remodeled 2/2	$70,706	$255	75%	2	2	3	$130	✅	❌	❌	Y / Y	⭐️ 5 (35)
Ocean Front in Ponce Inlet (Daytona / New Smyrna)	$35,049	$161	58%	2	2	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (146)
Beach Front condo	$33,639	$267	34%	2	2	3	$95	✅	❌	❌	Y / Y	⭐️ 5 (90)
Southern Beach Charm	$43,017	$200	58%	2	2	4	$170	✅	❌	❌	Y / Y	⭐️ 5 (36)
BEACHFRONT PARADISE AWAITS !!!!!	$45,328	$201	60%	2	2	3	$155	✅	❌	❌	Y / Y	⭐️ 5 (111)
Oceanfront Condo Pool * Beach * Ponce Inlet*WiFi	$85,442	$240	96%	2	2	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (149)
Oceanfront Condo Pool * Beach * Ponce Inlet*WiFi	$55,881	$153	99%	2	2	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (67)
Oceanfront Condo Pool * BeachPonce InletWi-Fi*	$66,991	$186	97%	2	2	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (28)
Stunning 2BR Oceanfront 7th-Floor \| Balcony	$32,519	$232	38%	2	2	4	$212	✅	❌	❌	Y / Y	⭐️ 4.7 (36)
On the Beach ~ Newly Renovated Beachfront Condo	$68,551	$239	77%	2	2	1	$165	✅	❌	❌	Y / Y	⭐️ 4.9 (61)
2B/2B Beach Condo w/pool in Ponce Inlet	$38,418	$130	79%	2	2	7	$150	✅	❌	❌	Y / Y	⭐️ 5 (28)
Southpoint 707 Oceanfront Top Floor!	$55,035	$259	57%	2	2	3	$125	✅	❌	❌	Y / Y	⭐️ 5 (30)
2BR beachfront condo with pool, balcony, & views	$30,481	$158	51%	2	2	2	$183	✅	❌	❌	Y / Y	⭐️ 5 (34)
Green Palms OceanfrontTownhouse	$25,415	$112	62%	2	2	20	$200	❌	❌	✅	Y / Y	⭐️ 0 (2)
Oceanfront Beach Escape	$38,430	$175	60%	2	2	7	$0	✅	❌	❌	Y / Y	⭐️ 5 (15)
Ocean Front, Bright and Peaceful, Southpoint	$56,018	$164	92%	2	2	7	$130	✅	❌	❌	Y / Y	⭐️ 5 (18)
Pet-friendly Private Waterfront View From Balcony	$74,400	$264	77%	2	2	21	$150	✅	❌	✅	Y / Y	⭐️ 0 (2)
Paradise in Ponce	$47,598	$153	85%	2	2	21	$125	✅	❌	❌	Y / N	⭐️ 5 (20)
Beautiful Ponce Inlet, 2/2 oceanfront non driving	$45,205	$179	69%	2	2	7	$125	✅	❌	❌	Y / Y	⭐️ 5 (12)
Ponce Inlet Condo w/ Beach & Pool Access!	$51,930	$276	51%	2	1.5	28	$155	✅	❌	❌	Y / Y	⭐️ 5 (6)
Ocean Front Condo in Ponce Inlet	$55,219	$199	74%	2	2	2	$120	✅	❌	✅	Y / Y	⭐️ 4.5 (10)
Yellow Sunshine Oceanfront Townhouse Ponce Inlet	$37,661	$105	98%	2	2	20	$200	❌	❌	✅	Y / Y	⭐️ 5 (4)
Vacation in "Ponce Paradise"!	$58,423	$200	79%	2	2	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (44)
Lovely two bedroom/2 bath beachfront condo!	$57,285	$213	73%	2	2	4	$125	✅	❌	❌	Y / Y	⭐️ 5 (9)
Oceanfront, 2/2 Condo - 5th Floor	$32,589	$159	56%	2	2	5	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Beachfront Penthouse w/ Privacy	$22,837	$160	39%	2	2	4	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
Sunrise is heaven at Ponce Inlet	$27,220	$201	37%	2	2	5	$0	❌	❌	❌	Y / N	⭐️ 0 (2)
Oceanview Oasis	$73,693	$197	100%	2	2	28	$125	✅	❌	❌	Y / Y	⭐️ 5 (120)
Beach Time! Perfect spot to relax and unwind!	$48,312	$132	100%	2	2	13	$150	✅	❌	✅	Y / Y	⭐️ 5 (18)
Beach View, monthly rate Condo, Ponce Inlet FL	$35,464	$114	85%	2	2	30	$250	✅	❌	❌	Y / Y	⭐️ 0 (2)
Beautiful Beachfront Condo	$35,860	$142	69%	2	2	21	$110	✅	❌	❌	Y / Y	⭐️ 5 (118)
Ocean waves at your feet! Oceanfront - Ponce Inlet	$33,029	$188	48%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Oceanfront, 1st-level condo with a pool	$50,799	$275	50%	2	2	12	$120	✅	❌	❌	Y / Y	⭐️ 0 (2)
Oceanfront Ponce Inlet. Close to NSB and Daytona	$54,503	$204	73%	2	2	14	$250	✅	❌	✅	Y / Y	⭐️ 5 (5)
Ponce Inlet Paradise	$37,881	$207	50%	2	2	27	$125	✅	❌	❌	Y / Y	⭐️ 5 (13)
Spectacular Oceanfront Condo Oasis	$107,761	$287	100%	2	2	28	$260	✅	❌	❌	Y / Y	⭐️ 0 (0)
Spectacular Oceanfront Condo Oasis	$107,604	$290	100%	2	2	28	$260	✅	❌	❌	Y / Y	⭐️ 5 (3)

Return Metrics

147.02% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,887	$19,775	$29,663	$39,550	$49,438	$98,877	$296,631
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	$9,887	$19,775	$29,663	$39,550	$49,438	$98,877	$296,631

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

147.02%

Payback Period Days

248

Return on Investment

147.02%

4740 S Atlantic Ave 1 Ponce Inlet, Florida, 32127

2 bed • 2.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$75,131

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $112/night at 75% occupancy.Projected nightly rate is $202/night at 69% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$51,379

Avg annual revenue

69%

Avg occupancy rate

$202

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

$50k

$80k

$110k

$9,888

Profit

Revenue

$75,131

Operating Expenses

$21,767

Operating Income

$53,364

Net Effective Rent

$43,476

Profit (Cash Flow)

$9,888

$6,725

Cash Investment

Renos & Furnishing

$6,625

Setup Costs

$100

Total

$6,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

147.02%

Payback Period Days

248