BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 826 Andalusia Loop Davenport FL 33897

4 bed β€’ 3 bath β€’ 12 guests β€’ $0

BNB

Calc

Report by:

Michelle McLean

dmmichelle71@gmail.com

Annual Revenue

$28,106

Profit (Cash Flow)

-$21,148

Cash on Cash Return

-194.9%

Annual Revenue

$28,106

AirDNA projects $206/night at 59% occupancy ($44,391). Airbtics projects $135/night at 57% occupancy ($28,105). Airbtics predicts this property will perform in the 39% revenue percentile

BNB Calc projects a 57% occupancy rate, $135 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,519$28,449$39,718$53,965
Occupancy48%51%67%83%
Nightly Rate$131$135$145$158

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Marbella Villa 4 bed 2 bath Modern Vacation Home
$26,002
$112
55%
422$200βœ…βŒβŒY / Y⭐️ 4.6 (101)
Enjoy the sun and relax in a Newly Renovated Home
$25,598
$133
50%
423$175βœ…βŒβŒY / Y⭐️ 5 (9)
"Beautiful Dawn private home near all Disney parks
$22,904
$131
44%
443$180βœ…βœ…βŒY / Y⭐️ 4.5 (40)
Cheerful 4-Bedroom Home, close to Disney
$33,837
$98
83%
423$150βœ…βŒβœ…Y / Y⭐️ 4.8 (62)
Family pool home 4bd near Legoland/Disney
$28,931
$135
51%
422$155βœ…βŒβŒY / Y⭐️ 4.9 (64)
Charming Family Villa in Marbella North 4BR / 2BA
$27,977
$147
52%
425$0βœ…βŒβŒY / Y⭐️ 3.8 (4)
Luxury pool-villa near Disney a Florida paradise
$49,511
$140
84%
432$150βœ…βœ…βœ…Y / Y⭐️ 4.8 (24)
4BR | Pool | Patio | Tennis | W/D
$22,633
$135
32%
433$223βœ…βŒβŒY / Y⭐️ 4.7 (15)
Striking Family Villa in Marbella North 4BR / 3BA
$31,825
$158
48%
435$175βœ…βŒβŒY / Y⭐️ 4.2 (8)
Beautiful Davenport Home
$42,616
$164
71%
432$175βœ…βœ…βŒY / Y⭐️ 5 (3)

Return Metrics

-194.91% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$21,148-$42,296-$63,444-$84,592-$105,740-$211,481-$634,445
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-$21,148-$42,296-$63,444-$84,592-$105,740-$211,481-$634,445

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-194.91%

Payback Period Days

0

Return on Investment

-194.91%

property-location

826 Andalusia Loop Davenport FL 33897

4 bed β€’ 3 bath β€’ 12 guests

Agent

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


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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