BNBCalc Short Term Rental Rental Arbitrage Analysis 9541 Round Lk Dr, Spring Hill, FL, 34613

2 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$41,945

Profit (Cash Flow)

$3,492

Cash on Cash Return

55.0%

Annual Revenue

$41,945

AirDNA projects $122/night at 72% occupancy ($32,083). Airbtics projects $174/night at 66% occupancy ($41,944). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 66% occupancy rate, $174 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,702	$38,523	$65,990	$94,192
Occupancy	57%	69%	81%	88%
Nightly Rate	$125	$147	$216	$285

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Hideaway - Quaint and Peaceful Cottage	$26,637	$84	82%	2	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (266)
SpringHill Oasis	$47,286	$129	96%	2	2	1	$115	✅	❌	✅	Y / Y	⭐️ 5 (98)
Bonne Nuit Weeki Wachee	$27,457	$102	72%	2	1	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (33)
Charming Water front house Weeki Wachee	$27,259	$121	57%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (238)
Legacy Lagoon-Peaceful on Canal w/ 2 Clear Kayaks!	$38,065	$152	63%	2	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (137)
Big Cypress with POOL & Hot Tub!	$80,804	$312	69%	2	1.5	3	$200	✅	✅	✅	Y / Y	⭐️ 5 (33)
Captain's Quarters at Pirate's Cove	$33,432	$144	61%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (224)
Cast your cares away at Sea Horse Bay!	$21,166	$122	43%	2	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (60)
Mermaid Cove	$36,067	$144	66%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (225)
River Beach Retreat: Tiki Bar, Hot Tub, Kayak +BBQ	$78,506	$239	88%	2	2	3	$150	❌	✅	❌	Y / Y	⭐️ 5 (111)
“Charming RV Getaway – Close to everything!	$16,494	$66	65%	2	1	2	$60	❌	❌	✅	N / Y	⭐️ 4.5 (27)
Tranquility Pines Retreat	$32,051	$102	81%	2	2	5	$100	❌	❌	❌	Y / Y	⭐️ 5 (24)
Spring Hill Home - 3 Mi to Weeki Wachee Springs!	$28,013	$90	74%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (19)
Landing at Richard, Weeki River -Kayaks included	$105,240	$354	80%	2	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (167)
Manatee Cove Apartment Star5Vacations.	$58,224	$221	69%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (84)
Nature Coast Retreat Entire Home with private pool	$41,615	$136	80%	2	2	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (30)
Peaceful Getaway accessing the Weeki Wachee River	$50,073	$154	88%	2	2	3	$30	❌	❌	❌	Y / Y	⭐️ 5 (83)
'Pam’s Mermaid House' w/ Riverfront Yard & Lanai!	$32,588	$282	30%	2	1	3	$135	❌	❌	❌	Y / Y	⭐️ 4 (15)
Beautiful 2Bed,2Bath,2Car Garage in Stunning Cul-de-sac property on 2 acres Estate in the Private Wo	$45,164	$139	83%	2	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (17)
Water Front House in Weeki Wachee	$32,033	$139	60%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (315)
Waterfront Happy Place, Kayaks and So Much More	$77,732	$239	88%	2	2.5	3	$125	✅	❌	❌	Y / Y	⭐️ 5 (58)
New! Manatee Cove Main House Star5Vacations. com	$103,488	$340	81%	2	3	1	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
1.6mi to Weeki wachee pool/saltwater Heated Pool	$40,970	$193	58%	2	1	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (14)
\| the Green Bungalow \| clean•modern•comfort	$36,715	$128	77%	2	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (25)
Mermaid Tails-Clear Kayak-Boat ramp-RV HookUp	$52,858	$249	58%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Weeki Wachee Getaway	$14,205	$108	32%	2	2	3	$130	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Head Springs OasisPoolHot Tub	$43,758	$165	66%	2	2	2	$130	✅	✅	❌	Y / Y	⭐️ 5 (13)
Casita Marina	$37,262	$135	73%	2	2	1	$70	✅	❌	✅	Y / Y	⭐️ 4.5 (55)
Lucky’s Lily Pad in Weeki Wachee	$12,935	$114	31%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
Cozy Cottage River House Weeki Wachee	$30,744	$150	56%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (129)
La casita de oro	$41,835	$127	90%	2	2	2	$0	✅	❌	❌	Y / N	⭐️ 5 (13)
2/2 pool home- pet friendly Close to Weeki Wachee!	$38,436	$118	89%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (9)
The Wiki-Tiki /Great Location/Weeki-Wachee/ Kayaks	$53,893	$192	74%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (70)
Relaxing Overlook Retreat - Kayaks\|Turtles\|Family	$46,722	$191	66%	2	2	3	$195	❌	❌	❌	Y / Y	⭐️ 0 (6)
No Work Zone- Weeki Waterfront w/kayaks	$65,995	$322	56%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (10)
Weeki Wachee House	$62,952	$215	80%	2	2	2	$0	✅	❌	✅	Y / N	⭐️ 0 (2)
Siéntete como en casa	$66,387	$187	97%	2	1	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (4)

Return Metrics

54.98% 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)	$3,491	$6,983	$10,475	$13,967	$17,459	$34,918	$104,754
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	$3,491	$6,983	$10,475	$13,967	$17,459	$34,918	$104,754

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

54.98%

Payback Period Days

664

Return on Investment

54.98%

9541 Round Lk Dr Spring Hill, Florida, 34613

2 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

Spring Hill

Guide

Zoning

Guide

Laws

$41,945

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $122/night at 72% occupancy.Projected nightly rate is $174/night at 66% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$43,409

Avg annual revenue

66%

Avg occupancy rate

$174

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

$10k

$40k

$75k

$105k

$3,492

Profit

Revenue

$41,945

Operating Expenses

$17,453

Operating Income

$24,492

Net Effective Rent

$21,000

Profit (Cash Flow)

$3,492

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

54.98%

Payback Period Days

664