BNBCalc Short Term Rental Rental Arbitrage Analysis 904 Laurel Vw Wy, Groveland, FL, 34736

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$57,208

Profit (Cash Flow)

$8,263

Cash on Cash Return

78.0%

Annual Revenue

$57,208

AirDNA projects $188/night at 72% occupancy ($49,439). Airbtics projects $227/night at 69% occupancy ($57,208). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 69% occupancy rate, $227 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,355	$49,593	$89,589	$137,952
Occupancy	53%	68%	85%	96%
Nightly Rate	$161	$193	$281	$384

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Downtown Minneola Luxury Home (211)	$36,452	$174	52%	4	2	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (64)
Special Offer Storey Lake Pool CO4817	$38,917	$154	68%	4	3	1	$196	✅	❌	❌	Y / Y	⭐️ 4.5 (31)
WATERFRONTWntrGdnHSE VIEWS Dock Wildlife 13mi Disn	$74,294	$323	61%	4	2.5	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (91)
Villa piscine vue Lac Ski Golf	$61,969	$275	60%	4	3	3	$220	✅	❌	✅	Y / Y	⭐️ 4.5 (45)
Perfect Vacation Villa! Summer Discount!	$73,673	$244	81%	4	2.5	3	$75	✅	❌	✅	Y / Y	⭐️ 5 (15)
Modern Brick Rural Home	$53,408	$278	51%	4	3	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (22)
Florida Family Home w/ Dock on Saw Mill Lake!	$151,243	$421	97%	4	2	2	$181	✅	✅	✅	Y / Y	⭐️ 5 (42)
Lakefront home	$55,075	$152	99%	4	2.5	7	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Dog-Friendly Lake Home w/ Dock ~ 25 Mi to Disney!	$134,811	$402	90%	4	2	2	$155	✅	✅	✅	Y / Y	⭐️ 5 (55)
Welcome to your perfect home away from home.	$38,436	$193	52%	4	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (108)
Wonderful Weston Hills Villa SE Facing Pool	$54,431	$167	85%	4	2	3	$190	✅	❌	✅	Y / Y	⭐️ 5 (26)
Country Chic Cottage with Private Boat Parking	$47,895	$150	84%	4	2	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (148)
Family-friendly home; amazing view near Disney	$35,921	$206	46%	4	3	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (47)
Amazing Vacation Getaway Near Disney	$29,045	$79	96%	4	2	2	$160	✅	❌	✅	Y / Y	⭐️ 5 (89)
The Floridian, 5 beds, Sleeps 7, Ping Pong Table	$41,618	$205	51%	4	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (24)
The Blue Bungalow, 5 beds, Sleeps 8, Pet Friendly	$34,345	$242	37%	4	2	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (140)
Rate Discount~ Pool~Private Country Retreat	$117,084	$466	68%	4	2.5	2	$275	✅	❌	❌	Y / Y	⭐️ 5 (101)
1920 Farmhouse on 6 ac, Chefs kitchen & huge pool!	$65,024	$384	45%	4	2	2	$295	✅	❌	❌	Y / Y	⭐️ 5 (27)
Retreat withbike/full kitch/near pavilion/fenceyrd	$40,355	$149	70%	4	2	1	$165	❌	❌	✅	Y / Y	⭐️ 5 (83)
Sunny Clermont Retreat w/ Lanai: 12 Mi to Disney!	$70,459	$264	72%	4	3	3	$145	✅	✅	❌	Y / Y	⭐️ 5 (53)
La Maison Musique, 9 beds,French Pool Villa, Pets	$92,731	$391	64%	4	2	2	$225	✅	❌	✅	Y / Y	⭐️ 5 (51)
The Retreat At Swiss! Ski, Golf, Swim, Relax!	$78,786	$291	69%	4	6	4	$275	✅	✅	❌	Y / Y	⭐️ 4.8 (51)
4BR w/ Private Heated Pool + Hot Tub + Grill	$108,399	$318	90%	4	2	1	$159	✅	✅	✅	Y / Y	⭐️ 4.7 (21)
Clermont Vacation Rental w/ Pool: 11 Mi to Disney	$56,288	$171	88%	4	3	2	$289	✅	❌	✅	Y / Y	⭐️ 4.5 (21)
12 Miles to Disney: Clermont Villa w/ Heated Pool	$67,500	$172	100%	4	3	3	$171	✅	❌	❌	Y / Y	⭐️ 3.5 (9)
296 - Fabulous 4 bedroom villa with south facing p	$51,297	$164	80%	4	3	1	$150	✅	✅	❌	Y / Y	⭐️ 3.5 (2)
$100 Per Night This Weekend Close To Disney World	$30,826	$152	54%	4	3	2	$90	✅	❌	❌	Y / Y	⭐️ 4.6 (34)
Flounder Vacation Pool Home W/Hot Tub	$57,872	$193	80%	4	2	3	$250	✅	✅	✅	Y / Y	⭐️ 5 (18)
503 - Stunning 4 Bed, 3 bath villa with southwest	$53,709	$147	96%	4	3	5	$145	✅	✅	❌	Y / Y	⭐️ 4.5 (27)
514 - Make yourself at home on our south facing de	$54,905	$155	94%	4	3	4	$145	✅	✅	❌	Y / Y	⭐️ 0 (2)
"Arroyo a Lago" Lakeside Chalet	$48,536	$358	36%	4	2.5	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (101)
Lakeside Retreat	$56,215	$228	65%	4	3	3	$199	❌	❌	❌	Y / Y	⭐️ 5 (58)
Our Poolhome by the Mouse house with Game Room.	$39,643	$167	62%	4	2	2	$145	✅	❌	✅	Y / Y	⭐️ 5 (143)
4 bedroom villa with private pool close to Disney	$37,554	$176	58%	4	3	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (10)
Beautiful 4/3 Pool Home FREE Spa Heat	$44,628	$130	92%	4	3	4	$130	✅	✅	❌	Y / Y	⭐️ 5 (71)
Beautiful 4 Bedroom pool house, close to Disney!	$36,895	$180	55%	4	2	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (35)
Orlando 20 Guest Centrally Located with Game Room	$50,311	$292	44%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Pet friendly+ Big Fenced Bkyd+Near Disney	$34,463	$115	80%	4	2	2	$180	✅	❌	✅	Y / Y	⭐️ 5 (68)
Saltwater pool New tile in master & living/dining	$28,120	$197	39%	4	3	4	$0	✅	✅	❌	Y / Y	⭐️ 5 (71)
Villa with Pool & Spa/Disney & Theme Parks 22 Min	$48,576	$168	79%	4	3	4	$150	✅	✅	❌	Y / Y	⭐️ 5 (61)

Return Metrics

77.95% 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)	$8,263	$16,526	$24,789	$33,052	$41,315	$82,631	$247,893
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	$8,263	$16,526	$24,789	$33,052	$41,315	$82,631	$247,893

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

77.95%

Payback Period Days

468

Return on Investment

77.95%

904 Laurel Vw Wy Groveland, Florida, 34736

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Groveland

Zoning

Laws

$57,208

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $188/night at 72% occupancy.Projected nightly rate is $227/night at 69% occupancy.

Occupancy Rate

Top 48% 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.

$58,292

Avg annual revenue

69%

Avg occupancy rate

$227

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

$70k

$110k

$150k

$8,263

Profit

Revenue

$57,208

Operating Expenses

$19,437

Operating Income

$37,771

Net Effective Rent

$29,508

Profit (Cash Flow)

$8,263

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

77.95%

Payback Period Days

468