BNBCalc Short Term Rental Rental Arbitrage Analysis 626 Ponte Vedra Blvd UNIT B4, Sawgrass, FL, 32082

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$62,924

Profit (Cash Flow)

$4,344

Cash on Cash Return

50.5%

Annual Revenue

$62,924

AirDNA projects $357/night at 45% occupancy ($58,676). Airbtics projects $292/night at 59% occupancy ($62,924). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 59% occupancy rate, $292 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,453	$63,936	$98,501	$126,364
Occupancy	48%	60%	71%	78%
Nightly Rate	$209	$285	$366	$426

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Strict - 3 month minimum rental 3B/2B w/Lake View	$69,424	$185	95%	3	2	5	$150	✅	✅	❌	Y / Y	⭐️ 0 (0)
*Heated Pool Home in Ponte Vedra Beach!	$68,132	$276	67%	3	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (111)
TPC Sawgrass Players Club Villa	$58,565	$350	42%	3	3	1	$250	✅	❌	❌	Y / Y	⭐️ 5 (25)
Ponte Vedra Ocean Manor 106-D \| Oceanfront Condo!	$116,028	$369	85%	3	3	4	$255	❌	❌	❌	Y / Y	⭐️ 5 (11)
Club Mike 3/2 Home in Family Beach Community	$104,262	$361	78%	3	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (20)
Coastal Hideaway - near beach!	$29,821	$200	36%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (11)
Cobia Cottage - New Putting Green/Peloton Bike!	$63,082	$288	59%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (71)
Sandy Dunes	$64,150	$235	72%	3	2	2	$230	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
Seashell Hideout with Pool	$50,447	$228	59%	3	2	2	$185	✅	❌	✅	Y / Y	⭐️ 5 (76)
PV Clubhouse	$44,086	$211	54%	3	2	2	$241	❌	❌	✅	Y / Y	⭐️ 5 (11)
Ponte Vedra Beach - Sawgrass Country Club 3BR/2BA	$99,261	$377	71%	3	2	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (46)
LuxeTPC Sawgrass - Immaculate Villa at the TPC	$69,645	$441	42%	3	3	4	$250	✅	❌	❌	Y / Y	⭐️ 0 (2)
Ponte Vedra Beach Condo with a View	$65,129	$322	54%	3	3	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (102)
Heated Pool & Game Room! The Sunshine Cottage	$67,388	$233	75%	3	2	1	$180	✅	❌	✅	Y / Y	⭐️ 5 (64)
Ponte Vedra Beach Sawgrass Condo near TPC	$68,024	$366	44%	3	2	6	$250	✅	❌	❌	Y / Y	⭐️ 5 (4)
~Beetlecat Cabin_Sleeps 8_Spa Only~	$41,788	$163	63%	3	2	2	$145	❌	✅	✅	Y / Y	⭐️ 4.9 (62)
BookNOW! For Spring Break & TPC Travel SawgrassCC!	$58,960	$464	34%	3	2	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (33)
Sunshine Manor	$94,508	$355	72%	3	3	1	$241	❌	❌	❌	Y / Y	⭐️ 5 (3)
TPC Sawgrass Coastal Retreat	$106,748	$432	67%	3	2	2	$185	✅	✅	✅	Y / Y	⭐️ 5 (28)
Ponte Vedra Ocean Manor 106-D \| Oceanfront Condo!	$85,818	$357	65%	3	3	1	$255	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Ponte Vedra Breakers 651A \| Oceanfront Condo!	$74,839	$426	48%	3	3	14	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Seashell Paradise -Near Mayo Clinic	$43,715	$182	62%	3	2	3	$165	❌	❌	✅	Y / Y	⭐️ 5 (54)
Ponte Vedra Beach Coastal Getaway: Sleeps 8	$54,251	$200	71%	3	2	1	$170	❌	❌	✅	Y / Y	⭐️ 5 (54)
Beach-2-Green	$42,511	$231	49%	3	3	2	$230	✅	❌	❌	Y / Y	⭐️ 0 (2)
Golf+Park+Outdoor Fireplace+Bike To Beach	$61,142	$190	85%	3	2	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (47)
Entire Bungalow steps from the Beach	$73,130	$372	49%	3	3	4	$250	❌	❌	✅	Y / Y	⭐️ 5 (15)
Ocean Breeze	$54,636	$311	48%	3	2	7	$200	✅	❌	✅	Y / Y	⭐️ 5 (5)
Ponte Vedra Breakers 651A \| Oceanfront Condo!	$33,598	$204	45%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Lovely 3 bedroom condo in Sawgrass Country Club	$77,967	$282	75%	3	2	7	$300	❌	❌	✅	Y / N	⭐️ 0 (0)
The Coastal Cottage at Ponte Vedra Beach	$109,967	$532	53%	3	2.5	5	$485	✅	❌	❌	Y / Y	⭐️ 5 (6)
Ponte Vedra Fishermans Cove 52 \| Screened Porch!	$29,404	$103	78%	3	3	1	$0	✅	❌	❌	Y / Y	⭐️ 4 (2)
Deer Run 9767 \| Pool Access, Near the Beach!	$38,921	$160	63%	3	3	1	$255	✅	❌	❌	Y / Y	⭐️ 3 (4)
Deer Run 9767 \| Pool Access, Near the Beach!	$58,215	$241	66%	3	2.5	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Charming Home Near TOP Golf Courses	$38,943	$190	56%	3	2	3	$0	❌	❌	✅	Y / N	⭐️ 5 (9)
Fisherman's Recess	$25,694	$212	31%	3	3	2	$230	✅	❌	❌	Y / Y	⭐️ 0 (0)
Private 3 Bedroom Retreat	$61,451	$325	51%	3	3	2	$80	✅	❌	❌	Y / Y	⭐️ 5 (4)
‘Casa Azul’ Modern Ponte Vedra Beach Bungalow	$109,910	$415	68%	3	2	2	$207	❌	✅	❌	Y / Y	⭐️ 4.5 (26)
Twin Palms Beach House - Pool/Spa! Game Room!	$56,718	$218	53%	3	2.5	1	$185	✅	✅	✅	Y / Y	⭐️ 4.5 (107)
Relaxing Oasis with pool and spa	$88,327	$302	79%	3	2	3	$249	✅	❌	✅	Y / Y	⭐️ 5 (54)

Return Metrics

50.51% 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)	$4,344	$8,688	$13,032	$17,376	$21,720	$43,440	$130,322
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	$4,344	$8,688	$13,032	$17,376	$21,720	$43,440	$130,322

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

50.51%

Payback Period Days

723

Return on Investment

50.51%

626 Ponte Vedra Blvd Sawgrass, Florida, 32082

3 bed • 2 bath • 6 guests

Monthly Rent

$62,924

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $357/night at 45% occupancy ($58,676.44). Airbtics projects $292/night at 59% occupancy ($62,924).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$64,626

Avg annual revenue

59%

Avg occupancy rate

$292

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

$55k

$85k

$115k

$4,344

Profit

Revenue

$62,924

Operating Expenses

$20,180

Operating Income

$42,744

Net Effective Rent

$38,400

Profit (Cash Flow)

$4,344

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

50.51%

Payback Period Days

723