BNBCalc Short Term Rental Rental Arbitrage Analysis 1112 Gay Rd, Lakeland, FL 33811

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$51,353

Profit (Cash Flow)

$10,033

Cash on Cash Return

116.7%

Annual Revenue

$51,353

AirDNA projects $125/night at 40% occupancy ($18,262). Airbtics projects $164/night at 64% occupancy ($38,336). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 76% occupancy rate, $185 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,177	$39,410	$54,219	$67,000
Occupancy	57%	68%	76%	82%
Nightly Rate	$136	$149	$185	$212

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sleep and Play - Fun 3 bd apt near downtown	$28,345	$122	59%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (14)
Downtown Lakeland Luxury Home	$39,465	$122	82%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (132)
1419 Downtown Luxury Home	$48,331	$153	82%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (102)
707 Luxury Downtown Cottage	$41,867	$148	72%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (141)
Luxury Lakeview Downtown Home	$46,593	$148	83%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (90)
Luxurious 3BR Downtown Lakeland	$37,406	$125	77%	3	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (16)
709 Luxury Downtown Cottage	$32,664	$126	64%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (141)
Dixieland Delight	$35,361	$120	78%	3	1.5	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (75)
Hollingsworth Pool Home	$63,324	$203	82%	3	2	1	$160	✅	❌	✅	Y / Y	⭐️ 5 (147)
The Black Swan \| 3BR House \| Downtown LKLD	$36,002	$132	68%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (69)
Paradise Palms Tropical Oasis	$76,505	$328	63%	3	2	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (14)
Gorgeous Private Lakeland Home	$31,834	$127	63%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (97)
Charming Bungalow steps from Lake Hollingsworth	$35,210	$143	62%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (187)
Lake Morton Bungalow	$45,776	$161	73%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (75)
BoHo Bungalow, Walk to Swan Lake & Downtown.	$34,209	$151	57%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (47)
Magnolia Manor \| Bungalow Near Downtown Lakeland	$33,319	$139	61%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (90)
Luxury Mid Century Home w/ King Bed by Golf Course	$39,031	$148	69%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (110)
3/2 Luxury Spanish Villa + Pool + Pet Friendly	$59,779	$194	76%	3	2	1	$200	✅	❌	✅	Y / Y	⭐️ 5 (77)
Charming Mid-Century House - Just Steps to Lake!	$34,636	$128	65%	3	2	4	$155	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Cheerful 3 bedroom home with pool + grill	$40,991	$145	73%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (86)
Modern Farmhouse La Casita	$41,056	$159	69%	3	2	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (36)
Plant City/Lakeland/Seffner Blu Door Experience	$32,206	$167	49%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (90)
Cozy Lake House Retreat - Amazing Views !	$51,812	$157	87%	3	2	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (116)
Lovely 3bed/2bath Apartment - Second floor unit!	$31,509	$114	73%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (144)
The Funky Swan Shack by Lake Morton & Downtown	$40,521	$151	69%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (139)
3Br Historic Charm Near Florida Southern College	$36,102	$163	57%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (146)
Gorgeous Gem in the Heart of Lakeland	$47,096	$138	90%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (113)
Beautiful Renovate house close to I4 Disney Tampa	$32,481	$139	61%	3	2	3	$120	❌	❌	✅	Y / Y	⭐️ 5 (54)
Home Paradise Lakeland Pool Jacuzzi Backyard Grill	$59,442	$185	84%	3	2	2	$275	✅	✅	❌	Y / Y	⭐️ 5 (69)
The Lily,3bed,central, Lakeland	$34,150	$144	58%	3	1.5	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (13)
Mini Golf Lakeland Fun House	$49,762	$230	56%	3	2	1	$79	✅	✅	❌	Y / Y	⭐️ 5 (55)
Modern Lake Front Home	$34,708	$189	47%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Bungalow on Belmar, 4 Bed Near Lake Hollingsworth	$62,683	$211	78%	3	2	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (28)
The Morton House, Historic Downtown, 5Bed, Sleeps8	$34,246	$188	47%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (31)
3 Bedroom House \| 2 Blocks from Lake Hollingsworth	$40,557	$142	74%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (63)
Historic 3/2 with outdoor Kitchen and dining	$35,882	$133	68%	3	1	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (20)

Return Metrics

116.66% 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)	$10,033	$20,066	$30,100	$40,133	$50,166	$100,333	$301,001
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	$10,033	$20,066	$30,100	$40,133	$50,166	$100,333	$301,001

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

116.66%

Payback Period Days

313

Return on Investment

116.66%

1112 Gay Rd 4 Lakeland, Florida, 33811

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Lakeland

Zoning

Laws

$51,353

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $125/night at 40% occupancy.Projected nightly rate is $164/night at 64% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$39,548

Avg annual revenue

64%

Avg occupancy rate

$164

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

$35k

$55k

$80k

$10,033

Profit

Revenue

$51,353

Operating Expenses

$18,676

Operating Income

$32,677

Net Effective Rent

$22,644

Profit (Cash Flow)

$10,033

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

116.66%

Payback Period Days

313