BNBCalc Short Term Rental Rental Arbitrage Analysis 4794 Brandywine Dr, Boca Raton, FL, 33487

4 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$101,136

Profit (Cash Flow)

$21,988

Cash on Cash Return

207.4%

Annual Revenue

$101,136

AirDNA projects $417/night at 65% occupancy ($98,999). Airbtics projects $390/night at 71% occupancy ($101,136). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 71% occupancy rate, $390 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$75,119	$99,287	$136,240	$167,524
Occupancy	64%	73%	81%	85%
Nightly Rate	$316	$366	$451	$527

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Villa Serenity Entire hme/4 Bdrm/3 Bth/priv pool	$103,846	$447	62%	4	3	3	$300	✅	❌	✅	Y / Y	⭐️ 4.5 (13)
Coastal Cove	$71,235	$367	51%	4	3	3	$300	✅	❌	✅	Y / Y	⭐️ 5 (10)
The Vacation Getaway with a Heated Salt Water Pool	$88,343	$300	80%	4	2	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (41)
TROPICAL ISLAND INSPIRED POOL HOME NEAR THE BEACH	$90,872	$313	78%	4	2	5	$250	✅	❌	❌	Y / Y	⭐️ 5 (71)
1mi to Beach 2 Suite 4bd/3bth Home with Pool &Spa	$95,959	$300	85%	4	3	3	$200	✅	✅	✅	Y / Y	⭐️ 5 (149)
The Palms Tiki Haven of Bliss\|SaltWater Splash 4BD	$132,263	$510	70%	4	3	3	$175	✅	❌	✅	Y / Y	⭐️ 5 (61)
Waterfront Htd Pool, Spa, Pool Table, Lanai, Canal	$104,651	$337	82%	4	2	1	$199	✅	✅	✅	Y / Y	⭐️ 5 (78)
Coastal Chill Hideaway \| Lush Vibes Poolside 4 BD	$144,832	$522	75%	4	2	3	$175	✅	❌	✅	Y / Y	⭐️ 5 (31)
Luxury close to beach heat pool/hot tub/pool table	$163,872	$541	82%	4	4	3	$275	✅	✅	❌	Y / Y	⭐️ 5 (68)
Tropical Waterfront Oasis	$235,324	$921	67%	4	4	4	$350	✅	❌	✅	Y / Y	⭐️ 5 (17)
Coastal Villa / 4BR Pool home 5 mins to DT	$122,530	$400	82%	4	2	2	$225	✅	✅	✅	Y / Y	⭐️ 5 (72)
SOFA HOUSE: Walk downtown/beach. EPIC pool home!	$89,193	$358	67%	4	2	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (75)
Spacious Designer Home Htd Pool Near Atlantic Ave	$97,276	$318	81%	4	2.5	1	$199	✅	❌	✅	Y / Y	⭐️ 5 (43)
Modern Luxury 4 Bed. Home in Delray Beach!	$69,281	$280	63%	4	2	2	$245	❌	❌	✅	N / N	⭐️ 5 (17)
Flamingo 4 BR Pool home w/ GH steps to DT	$132,470	$434	82%	4	3	2	$275	✅	❌	✅	Y / Y	⭐️ 5 (49)
4 Bedroom Pool House-5 Minutes to Beach-Sleeps 8!	$65,010	$465	37%	4	2	1	$125	✅	❌	❌	Y / Y	⭐️ 4.5 (39)
LUXURY!i - Heated Pool - Perfect Vacation	$97,914	$366	72%	4	3	2	$225	✅	❌	❌	Y / Y	⭐️ 5 (134)
Tropical Paradise Pool Home East Boca 2mi Beach	$80,632	$334	64%	4	2.5	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (41)
Dreamy Villa Coral 4 BD/3 BA /Private Pool /Grill	$69,186	$380	46%	4	3	3	$300	✅	✅	✅	Y / Y	⭐️ 4 (9)
TP Waterfront Elegance: Pool, dock & Tiki Paradise	$164,823	$560	80%	4	3	3	$319	✅	❌	❌	Y / Y	⭐️ 5 (23)
Best location ever!Shopping Delray Beach & Atl ave	$54,419	$219	67%	4	2	4	$195	✅	❌	❌	Y / Y	⭐️ 5 (12)
Fun home on canal/pool/spa/fish/kayaks/near all	$78,821	$357	60%	4	2	7	$300	✅	✅	✅	Y / Y	⭐️ 5 (39)
Spacious New 4BR Mins to Beach	$114,411	$358	85%	4	3	3	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Villa Luxe: Spacious Home w/ Heated Pool & BBQ	$63,237	$333	50%	4	3	3	$300	✅	❌	✅	Y / Y	⭐️ 5 (26)
Beautiful Pool House on the Canal !	$87,554	$443	54%	4	2	5	$350	✅	❌	❌	Y / Y	⭐️ 5 (39)
Delray Surf Shack \| 4 BD Home, Pet Friendly	$66,802	$234	78%	4	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (106)
4BR Huge Pool Oasis w/Spa & King Bed\| Wi-Fi\|Arcade	$102,106	$377	74%	4	3	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (25)
Delray Poolside Paradise Near Atlantic Ave & Beach	$93,442	$345	70%	4	2	2	$275	✅	❌	❌	Y / Y	⭐️ 5 (20)
Stunning 4 Bedroom, 3 Bathroom, Pool and Grill	$121,262	$517	63%	4	3	3	$300	✅	❌	✅	Y / Y	⭐️ 5 (27)
Perfect Vacation House	$90,429	$380	64%	4	2	1	$275	✅	❌	✅	Y / Y	⭐️ 5 (22)
Markland Mansion'	$157,479	$577	74%	4	2	3	$200	✅	✅	✅	Y / Y	⭐️ 4.7 (89)
Delray Beach 4Bed Home \| Football, Backyard, Pool!	$27,721	$100	71%	4	2	2	$100	✅	❌	✅	Y / Y	⭐️ 4.2 (17)
Boho Luxury Oasis for Groups Near Beach & Dining!	$73,742	$292	69%	4	3	3	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (89)
Delray Beach 4Bed Home \| Football, Games, Backyard	$82,712	$270	81%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (41)
Remodeled Resort-Style w/ Pool!	$140,544	$480	80%	4	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (22)
Close To Atlantic! 4 Car Driveway! Pet friendly!	$114,948	$322	96%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (16)
The Coastal Escape w Saltwater Pool heated/chilled	$107,348	$419	70%	4	2	3	$0	✅	✅	✅	Y / Y	⭐️ 5 (8)
4 Bedroom 2 Bathroom Lovely Pool	$175,191	$526	91%	4	2	1	$0	✅	✅	✅	Y / Y	⭐️ 0 (1)
Htd Pool Home Big Deck, Pool Table, PAC-MAN, Games	$133,429	$392	93%	4	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (5)
Beautiful East Boca Getaway w/ Pool	$71,447	$241	81%	4	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (15)

Return Metrics

207.43% 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)	$21,988	$43,976	$65,965	$87,953	$109,941	$219,883	$659,651
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	$21,988	$43,976	$65,965	$87,953	$109,941	$219,883	$659,651

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

207.43%

Payback Period Days

176

Return on Investment

207.43%

4794 Brandywine Dr Boca Raton, Florida, 33487

4 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Boca Raton

Zoning

Laws

$101,136

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $417/night at 65% occupancy ($98,999.38). Airbtics projects $390/night at 71% occupancy ($101,136).

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.

$104,413

Avg annual revenue

71%

Avg occupancy rate

$390

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

$25k

$95k

$165k

$235k

$21,988

Profit

Revenue

$101,136

Operating Expenses

$25,148

Operating Income

$75,988

Net Effective Rent

$54,000

Profit (Cash Flow)

$21,988

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

207.43%

Payback Period Days

176