BNBCalc Short Term Rental Rental Arbitrage Analysis 928 Flamingo Drive, West Palm Beach, FL

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$32,609

Profit (Cash Flow)

-$5,866

Cash on Cash Return

-134.9%

Annual Revenue

$32,609

AirDNA projects $149/night at 72% occupancy ($39,183). Airbtics projects $124/night at 72% occupancy ($32,608). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 72% occupancy rate, $124 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,601	$34,444	$41,771	$57,485
Occupancy	59%	76%	83%	93%
Nightly Rate	$108	$117	$130	$161

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury & Modern 1bed/1bath -KING bed #7	$34,604	$108	82%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (53)
Luxury & Modern 1bed/1bath -KING bed #12	$36,273	$110	83%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (69)
Flamingo Park Cottage #1 Near Downtown Beach Golf	$24,499	$125	49%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (90)
Casa Raven: Curated Modern Studio for 2: Casa 3	$44,695	$142	86%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (119)
Casa Raven: Curated Modern Home for 4 - Casa 4	$57,243	$170	92%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (115)
Tropical relaxation in the Downtown Arts District🏳️‍🌈	$58,064	$213	73%	1	1	3	$160	✅	❌	✅	Y / Y	⭐️ 5 (152)
Sunny Sanctuary 1 bed/1 bath - Queen bed	$26,264	$115	57%	1	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (17)
Luxury & Modern 1bed/1bath -KING bed #8	$26,492	$89	74%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (51)
Tropical 1B/1Ba\|Free Parking\|Gym\|Private Patio	$36,499	$121	78%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (83)
Luxury & Modern 1bed/1bath -KING bed #5	$30,009	$117	64%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (52)
Modern King\|Free Parking\| Balcony\|Gym\| Near Beach	$46,379	$158	76%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (75)
Luxury & Modern 1bed/1bath -KING bed #22	$37,751	$114	85%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (73)
Stylish 1-Bedroom Oasis in West Palm Beach	$23,507	$110	52%	1	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (28)
Key West Style Suite with Pool/Spa	$37,420	$111	89%	1	1	1	$60	✅	✅	❌	N / Y	⭐️ 5 (419)
Luxury & Modern 1bed/1bath -KING bed #21	$30,213	$106	71%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (55)
Luxury & Modern 1bed/1bath -KING bed #14	$25,564	$106	60%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (45)
Grandview Collection - One-Bedroom Apartment	$26,268	$91	70%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (40)
Downtown Cottage-Quiet-Private-Close to Everything	$45,439	$129	94%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (308)
Plant Lovers Paradise on Georgia	$40,971	$136	79%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (141)
Croton Cottage - Downtown WPB guest house	$46,417	$123	97%	1	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (205)
Vibrant West Palm Beach Home < 2 Mi to Beach!	$37,723	$170	55%	1	1	3	$129	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Casa Bella 02	$32,458	$117	72%	1	1	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (117)
Beautiful cottage in charming historic district	$30,848	$123	66%	1	1	2	$85	❌	❌	❌	N / Y	⭐️ 5 (169)
Tranquil Oasis 1 bed/1 bath - Queen bed	$22,031	$117	47%	1	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (21)
Luxury & Modern 1bed/1bath -KING bed #19	$35,382	$109	81%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (39)
Flamingo Park Cottage #2 Near Downtown Beach Golf	$16,979	$119	36%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (194)
Luxury & Modern 1bed/1bath -KING bed #9	$49,465	$160	79%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (48)
Luxury & Modern 1bed/1bath -KING bed #13	$29,484	$106	76%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (56)
The Bungalow at Grandview Heights	$29,697	$129	60%	1	1	1	$70	❌	❌	❌	N / Y	⭐️ 5 (219)
Luxury & Modern 1bed/1bath -KING bed #17	$38,548	$129	77%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (55)
Downtown Serenity 1 bed/1 bath - Queen bed	$24,416	$113	54%	1	1	1	$95	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
Casa Bella 04	$39,990	$135	79%	1	1	3	$145	❌	❌	✅	Y / Y	⭐️ 5 (103)
Tropical Cabana with Pool in West Palm Beach	$74,027	$217	93%	1	1	5	$50	✅	❌	❌	Y / Y	⭐️ 5 (172)
Sunset Serenity 1 bed/1 bath - Queen bed	$18,996	$87	53%	1	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (22)
Palm Tree Paradise Guest House	$22,405	$104	57%	1	1	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (73)
Bella Blue Cottage - Efficiency	$41,727	$134	81%	1	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (133)
Studio #2	$16,115	$73	55%	1	1	1	$80	❌	❌	✅	N / N	⭐️ 4.5 (18)
Olive Apart unit 1 by PMI	$36,683	$103	93%	1	1	1	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (62)
Cottage on Croton Way # 2	$40,011	$110	95%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (98)
Charming Cottage on Croton #1	$42,052	$116	95%	1	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (93)

Return Metrics

-134.85% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,866	-$11,732	-$17,598	-$23,464	-$29,330	-$58,661	-$175,985
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	-$5,866	-$11,732	-$17,598	-$23,464	-$29,330	-$58,661	-$175,985

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-134.85%

Payback Period Days

Return on Investment

-134.85%

928 Flamingo Dr West Palm Beach, Florida, 33401

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

West Palm Beach

Zoning

Laws

$32,609

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $149/night at 72% occupancy.Projected nightly rate is $124/night at 72% occupancy.

Occupancy Rate

Top 58% 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.

$35,340

Avg annual revenue

72%

Avg occupancy rate

$124

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

$55k

$75k

-$5,866

Profit

Revenue

$32,609

Operating Expenses

$16,239

Operating Income

$16,370

Net Effective Rent

$22,236

Profit (Cash Flow)

-$5,866

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-134.85%

Payback Period Days