BNBCalc Short Term Rental Rental Arbitrage Analysis 10428 186th Ct S

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$71,069

Profit (Cash Flow)

-$10,158

Cash on Cash Return

-118.1%

Annual Revenue

$71,069

AirDNA projects $361/night at 55% occupancy ($72,519). Airbtics projects $282/night at 69% occupancy ($71,069). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 69% occupancy rate, $282 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$56,106	$70,503	$94,560	$117,605
Occupancy	62%	71%	75%	82%
Nightly Rate	$238	$259	$329	$376

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Dream House w/ Huge Private Yard/Pool/Spa Game Rm	$112,721	$467	63%	3	3	3	$200	✅	✅	✅	Y / Y	⭐️ 4.9 (24)
Cheerful 2 Story 3 Bedroom 3 Bath water view home	$55,616	$237	60%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (50)
Tropical Paradise Family Fun Home With Heated Pool	$74,890	$266	74%	3	3	3	$180	✅	❌	❌	Y / Y	⭐️ 5 (27)
Game Room + Large Fenced in Yard	$67,237	$227	76%	3	2	3	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (61)
Beautiful 3 bedroom house in Boca Raton	$63,063	$206	83%	3	3	5	$120	❌	✅	✅	Y / Y	⭐️ 4.2 (6)
Ibis Garden w/Pool in Boca Raton - 6 Mi to Beach!	$71,923	$324	60%	3	3	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (20)
Coastal Chic Apt - Mins fr Evert Tennis Academy	$53,071	$239	58%	3	2	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (10)
Modern Florida Family Retreat \| Pool \| Sleeps 6	$71,852	$268	71%	3	2	2	$130	✅	❌	❌	Y / Y	⭐️ 5 (25)
Waterfront Boca Raton Home - Pets OK - Heated Pool	$100,796	$340	81%	3	2	3	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (65)
Cabin Style your Florida home	$47,776	$174	67%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Saltwater Heated Pool + Spa Home in Boca Raton	$96,737	$400	65%	3	2	3	$140	✅	✅	✅	Y / Y	⭐️ 4.8 (12)
Spacious 3 Bedroom in Boca Raton (Sleeps 8)	$57,825	$259	61%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (18)
Modern 3 bdrm house 5 min to beach & downtown	$73,215	$249	74%	3	2	2	$180	✅	❌	✅	Y / Y	⭐️ 4.8 (42)
Sailfish Cove	$105,844	$334	83%	3	2	5	$250	✅	✅	✅	Y / Y	⭐️ 5 (38)
The Royal House \| Heated Pool \| King Bed	$67,462	$241	72%	3	2	3	$199	✅	❌	✅	Y / Y	⭐️ 5 (97)

Return Metrics

-118.11% 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)	-$10,157	-$20,315	-$30,473	-$40,631	-$50,789	-$101,578	-$304,734
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	-$10,157	-$20,315	-$30,473	-$40,631	-$50,789	-$101,578	-$304,734

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-118.11%

Payback Period Days

Return on Investment

-118.11%

10428 186th Ct S Boca Raton, Florida, 33498-6320

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$4,999

Zestimate

Boca Raton

Zoning

Laws

$71,069

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $361/night at 55% occupancy.Projected nightly rate is $282/night at 69% occupancy.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 34% of comparables

Seasonality

15 Airbnb Comparables

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

$74,668

Avg annual revenue

69%

Avg occupancy rate

$282

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

$45k

$70k

$90k

$115k

-$10,158

Profit

Revenue

$71,069

Operating Expenses

$21,239

Operating Income

$49,830

Net Effective Rent

$59,988

Profit (Cash Flow)

-$10,158

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-118.11%

Payback Period Days