BNBCalc Short Term Rental Rental Arbitrage Analysis 710 N Ocean Blvd APT 809, Pompano Beach, FL, 33062

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$60,229

Profit (Cash Flow)

$7,291

Cash on Cash Return

110.5%

Annual Revenue

$60,229

AirDNA projects $259/night at 68% occupancy ($64,326). Airbtics projects $171/night at 68% occupancy ($42,470). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 85% occupancy rate, $194 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,369	$43,020	$62,818	$101,202
Occupancy	53%	73%	85%	90%
Nightly Rate	$120	$154	$194	$299

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Close to Beach Renovated Apt #10 By DesignedVR	$42,792	$138	81%	2	1	1	$125	✅	❌	❌	Y / Y	⭐️ 4.7 (44)
Close to Beach Renovated Apt #9 By DesignedVR	$38,216	$111	88%	2	1	1	$145	✅	❌	❌	Y / Y	⭐️ 4.6 (109)
Close to Beach Renovated Apt #3	$46,502	$128	94%	2	1	1	$145	✅	❌	❌	Y / Y	⭐️ 4.7 (115)
Close to Beaches, Restaurants cozy 2 bedroom home	$35,164	$107	86%	2	1	3	$99	❌	❌	✅	N / Y	⭐️ 4.8 (107)
Close to Beach Renovated #5 by DesignedVR	$33,630	$97	88%	2	1	1	$125	✅	❌	❌	Y / Y	⭐️ 4.7 (50)
Beach Block tropical retreat & putting green. A4	$43,461	$201	58%	2	1	4	$65	❌	❌	✅	Y / Y	⭐️ 5 (68)
Mins to Beach, Restaurants and Shopping	$32,922	$108	78%	2	1	3	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (105)
5 min drive to Pompano Pier.	$33,831	$120	74%	2	1	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (268)
Sea-Renity- Paradise Oasis by Ocean w/ Pool & Spa	$65,587	$277	62%	2	1	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (69)
Close to beaches and nice restaurants!	$34,569	$120	76%	2	1	2	$60	❌	❌	✅	Y / Y	⭐️ 4.9 (115)
Summer By The Sea	$41,235	$132	79%	2	1	1	$112	❌	❌	❌	Y / Y	⭐️ 5 (87)
Waves: Beach Town 2BR Apartment With Balcony	$32,067	$89	90%	2	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.2 (83)
RiversideBright 3: Pompano Beach with Pool Access	$53,562	$164	85%	2	2	1	$195	✅	❌	✅	Y / Y	⭐️ 4.9 (39)
Pompano Beach Condo~2 Bed/2 Bath~Pools~Tennis~	$56,139	$263	56%	2	2	1	$130	✅	✅	❌	Y / Y	⭐️ 4.8 (32)
Casa LaVie with hot tub one block from the ocean	$29,497	$84	93%	2	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (79)
Casa Playa with hot tub one block from the ocean	$28,988	$84	90%	2	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (101)
Lovely & Comfy Haven: Walk to Beach, Yard, Parking	$27,351	$159	47%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (51)
Tropical & Cozy Escape near the Beach: BBQ Parking	$27,860	$173	44%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (30)
Wyndham Sea Gardens Resort \| 2BR/2BA King w/ Balc	$50,230	$188	73%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Wyndham Sea Gardens Resort \| 2BR/2BA King w/ Balc	$56,649	$218	71%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
RiversideSun: Pompano Beach with Pool Access	$61,721	$177	91%	2	2	1	$195	✅	❌	✅	Y / Y	⭐️ 4.8 (41)
RiversideMoon 2: Pompano Beach with Pool Access	$46,303	$149	81%	2	2	1	$195	✅	❌	✅	Y / Y	⭐️ 4.7 (22)
Best location in Pompano beach with chip and putt.	$42,935	$190	60%	2	2	2	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (77)
SUNSET Place 2, Walk to the Beach	$19,557	$135	37%	2	2	1	$85	❌	❌	✅	Y / Y	⭐️ 4.5 (97)
Ocean Access Waterfront beauty!	$54,561	$336	44%	2	1	2	$150	✅	✅	✅	Y / Y	⭐️ 4.9 (73)
Waves: Beach Town 2BR Apartment	$36,776	$157	64%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.3 (60)
Coastal Charm: Cozy 2BR Retreat in Pompano Beach	$52,435	$162	84%	2	1	1	$130	❌	❌	✅	Y / Y	⭐️ 4 (9)
Luxurious Pompano Beach Haven: Relax & Unwind	$60,442	$316	50%	2	3	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (4)
Ocean Breeze Luxurious and Stylish Townhouse	$65,580	$308	55%	2	3	1	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (39)
Luxurious Family-Friendly Pompano Home	$60,789	$298	53%	2	3	1	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (8)
Waves: BeachTown 2BR Apartment With Balcony	$36,678	$110	84%	2	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.3 (67)
400ft to the beach with a putting green!	$43,960	$210	56%	2	2	4	$85	❌	❌	✅	Y / Y	⭐️ 4.9 (58)
Sunset Garden #1, Walk to the Beach	$18,687	$125	37%	2	2	1	$85	❌	❌	❌	Y / Y	⭐️ 4.7 (121)
Snowbird’s Paradise. Waterfront Intracoastal.	$44,796	$327	37%	2	1	3	$150	✅	✅	✅	Y / Y	⭐️ 5 (16)
Luxurious Beach Getaway: Comfy Pompano Home	$39,901	$192	51%	2	3	1	$160	✅	❌	❌	Y / Y	⭐️ 5 (23)
close to Beaches, Restaurants and shopping	$35,410	$108	85%	2	2	3	$129	❌	❌	✅	Y / Y	⭐️ 4.8 (149)
Lovely 2 bedroom condo by the beach with a pool	$41,566	$141	80%	2	2	4	$140	✅	❌	❌	Y / Y	⭐️ 4.9 (33)
Beach Cottage	$54,850	$162	91%	2	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (16)
2 Bdr On the Water,Heated pool &Great view Aloha24	$31,192	$152	54%	2	2	3	$105	❌	❌	❌	Y / Y	⭐️ 4.8 (49)

Return Metrics

110.46% 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)	$7,290	$14,581	$21,872	$29,163	$36,454	$72,909	$218,729
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	$7,290	$14,581	$21,872	$29,163	$36,454	$72,909	$218,729

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

110.46%

Payback Period Days

330

Return on Investment

110.46%

710 N Ocean Blvd Pompano Beach, Florida, 33062

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Pompano Beach

Zoning

Laws

$60,229

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $259/night at 68% occupancy ($64,326.77). Airbtics projects $171/night at 68% occupancy ($42,470).

Occupancy Rate

Top 26% 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.

$41,895

Avg annual revenue

68%

Avg occupancy rate

$171

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

$35k

$50k

$65k

$7,291

Profit

Revenue

$60,229

Operating Expenses

$19,830

Operating Income

$40,399

Net Effective Rent

$33,108

Profit (Cash Flow)

$7,291

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

110.46%

Payback Period Days

330