826 Andalusia Loop Davenport FL 33897
4 bed β’ 3 bath β’ 12 guests

Inquire about this property
Contact Agent
$2,514
Zestimate
$28,106
Annual Revenue
BNBCalc predicts this property will get $135 per night with 57% occupancy, putting it in the top 39% revenue percentile compared to similar properties nearby.
Top 31% of comparables
Top 51% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$31,183
Avg annual revenue
57%
Avg occupancy rate
$135
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$30k
$40k
$50k
Sign up to see the data on 10 all comparables
-$21,148
Profit
Revenue
$28,106
Operating Expenses
$15,654
Operating Income
$12,452
Net Effective Rent
$33,600
Profit (Cash Flow)
-$21,148
$10,850
Cash Investment
Renos & Furnishing
$10,750
Setup Costs
$100
Total
$10,850
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-194.91%
Payback Period Days
0