BNBCalc Short Term Rental Rental Arbitrage Analysis 1093 Wexford Way

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$49,366

Profit (Cash Flow)

$4,657

Cash on Cash Return

54.1%

Annual Revenue

$49,366

AirDNA projects $199/night at 65% occupancy ($47,244). Airbtics projects $218/night at 62% occupancy ($49,366). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 62% occupancy rate, $218 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,838	$43,370	$58,476	$77,440
Occupancy	58%	62%	65%	75%
Nightly Rate	$164	$180	$229	$265

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Home Near Ocean + Daytona Int'l Speedway	$125,946	$488	66%	3	2	2	$207	✅	❌	❌	Y / Y	⭐️ 4.9 (27)
A Slice of Port Orange Paradise - 3 bedroom 2 bath	$43,569	$148	76%	3	2	5	$150	❌	❌	❌	Y / Y	⭐️ 5 (41)
Home away from home	$33,687	$178	45%	3	2	2	$189	❌	❌	✅	Y / Y	⭐️ 4.8 (40)
Royalty Home in Daytona Beach/Port Orange	$36,111	$160	58%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (66)
Florida Escape!	$43,036	$180	60%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (68)
Perfect Location Between New Smyrna and Daytona	$54,245	$233	61%	3	2	4	$250	✅	❌	✅	Y / Y	⭐️ 4.9 (44)
Beacon Woods Tropical Get Away	$45,542	$160	75%	3	2	2	$130	✅	❌	✅	Y / Y	⭐️ 4.9 (37)
Beautiful beach themed 3 bedroom with pool	$52,323	$241	56%	3	2	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (45)
Private home & pool, quiet retreat, near Daytona	$55,435	$220	63%	3	2	3	$190	✅	❌	❌	Y / Y	⭐️ 4.9 (62)
Daytona Get-Away - 3 bedroom beautiful home	$44,542	$181	65%	3	2	3	$110	❌	❌	❌	Y / Y	⭐️ 5 (111)

Return Metrics

54.14% 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)	$4,656	$9,313	$13,970	$18,626	$23,283	$46,567	$139,702
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	$4,656	$9,313	$13,970	$18,626	$23,283	$46,567	$139,702

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

54.14%

Payback Period Days

674

Return on Investment

54.14%

1093 Wexford Way Port Orange, Florida, 32129-4107

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,191

Zestimate

$49,366

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $199/night at 65% occupancy.Projected nightly rate is $218/night at 62% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$53,443

Avg annual revenue

62%

Avg occupancy rate

$218

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

$35k

$65k

$95k

$125k

$4,657

Profit

Revenue

$49,366

Operating Expenses

$18,418

Operating Income

$30,949

Net Effective Rent

$26,292

Profit (Cash Flow)

$4,657

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

54.14%

Payback Period Days

674