BNBCalc Short Term Rental Rental Arbitrage Analysis 11875 Gulf Blvd, Treasure Island, FL, 33706

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$43,851

Profit (Cash Flow)

$6,951

Cash on Cash Return

159.8%

Annual Revenue

$43,851

AirDNA projects $151/night at 68% occupancy ($37,503). Airbtics projects $174/night at 69% occupancy ($43,851). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, $174 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,101	$45,247	$63,342	$79,354
Occupancy	57%	69%	80%	84%
Nightly Rate	$119	$176	$211	$251

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
4 min. Walk to the Beach	$49,970	$141	91%	1	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (47)
The Gull's Nest- Steps From The Sea- Unit 5	$35,965	$112	83%	1	1	3	$120	❌	❌	✅	N / Y	⭐️ 5 (41)
Steps to the magnificent sunsets	$49,953	$159	83%	1	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (41)
Treasure Island Beach Retreat Sleeps Up To 3	$41,196	$209	53%	1	1	1	$109	✅	❌	❌	Y / Y	⭐️ 4.8 (56)
Mini golf, BBQ, & Games just 2 min walk 2 beach!	$33,976	$107	80%	1	1	1	$105	❌	❌	✅	Y / Y	⭐️ 4.8 (20)
1br Condo with Pool and Palms View & Beach Access	$47,186	$147	84%	1	1.5	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (20)
Tropic Terrace Suite #49 - Beachfront Resort	$66,085	$244	74%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 5 (3)
Direct Gulf Front View from South Beach 402!	$36,455	$168	55%	1	1	1	$145	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
Treasure Island Beach Retreat Sleeps Up To 2	$39,034	$199	52%	1	1	1	$109	✅	❌	❌	Y / Y	⭐️ 4.6 (58)
Cottage #1 of Gulf Sounds	$50,643	$189	72%	1	1	3	$125	❌	❌	❌	Y / Y	⭐️ 0 (0)
Beach, sunsets, manatee sightings, fishing & rest!	$60,186	$164	100%	1	1	3	$60	✅	❌	❌	Y / Y	⭐️ 5 (108)
ADA Friendly Treasure Island 1BR Condo with Pool	$42,559	$204	57%	1	1.5	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Tropic Terrace Suite #48 - Beachfront Resort	$62,631	$248	69%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 0 (1)
Tropic Terrace #55 - Beachfront Resort	$50,831	$224	62%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 0 (2)
Ping pong, mini golf, & BBQ 2 mins walk 2 beach!	$36,724	$109	81%	1	1	1	$105	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
One Bedroom Courtyard view Apt#4	$45,036	$167	70%	1	1	1	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (45)
One Bedroom Upstairs Apt Near the Beach Apt#8	$55,635	$187	78%	1	1	1	$100	✅	❌	✅	Y / Y	⭐️ 4 (15)
THE COZY BEACH GETAWAY	$22,088	$106	55%	1	1	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (76)
The Gull's Nest- Steps From The Sea- Unit 7	$31,019	$113	75%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Tropic Terrace Suite #39 - Beachfront Resort	$60,346	$229	72%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 5 (5)
Tropic Terrace Suite #16 - Beachfront Resort	$52,573	$252	57%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 0 (2)
Tropic Terrace Suite #10 - Beachfront Resort	$74,371	$254	80%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 3.5 (6)
Treasure Island Beach Retreat 2S Sleeps Up To 2	$39,892	$199	54%	1	1	1	$109	✅	❌	❌	Y / Y	⭐️ 4.7 (34)
Private Large Studio-Directly Across from Beach 19	$24,476	$114	58%	1	1	2	$40	✅	❌	❌	Y / Y	⭐️ 4.3 (26)
Private Studio-Directly Across from Beach 15	$23,443	$105	60%	1	1	2	$45	✅	❌	❌	Y / Y	⭐️ 4.5 (49)
Private One-Bedroom -Directly across from Beach 4	$25,099	$139	49%	1	1	2	$50	✅	❌	❌	Y / Y	⭐️ 4.5 (32)
Tropic Terrace Suite #38 - Beachfront Resort	$54,255	$218	68%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 4.5 (3)
Treasure Island Beach Apartment #3	$36,725	$106	94%	1	1	3	$75	❌	❌	❌	N / Y	⭐️ 5 (295)
Spacious One Bedroom Apartment Near Beach Apt#2	$44,402	$203	57%	1	1	1	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (29)
One Bedroom with Full Kitchen Near Beach Apt#3	$53,917	$184	77%	1	1	1	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (50)
La Cabana Guest House	$34,948	$116	79%	1	1	3	$100	❌	❌	✅	N / Y	⭐️ 5 (6)
STEPS TO THE BEACH FROM, 'COZY BEACH COTTAGE	$28,977	$120	63%	1	1	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (147)
Private One-Bedroom-Directly Across from Beach 1	$33,472	$189	48%	1	1	2	$50	✅	❌	❌	Y / Y	⭐️ 4.5 (13)
Funshine Pointe Capri-Coastal Retreat by the Beach	$52,368	$141	97%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (134)
Private One-Bedroom -Directly across from Beach 6	$26,536	$145	50%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (49)
Tropic Terrace Suite #24 - Beachfront Resort	$75,631	$252	82%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 0 (1)
Tropic Terrace Suite #12 - Beachfront Resort	$71,941	$252	78%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 5 (6)
Treasure Island Beach Retreat Sleeps Up To 4	$36,520	$206	47%	1	1	1	$109	✅	❌	❌	Y / Y	⭐️ 4.3 (33)
Tropic Terrace Suite #3 - Beachfront Resort	$57,876	$251	63%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 0 (1)
Renovate Large Studio-Directly Across Beach 21	$23,818	$101	64%	1	1	2	$40	✅	❌	❌	Y / Y	⭐️ 4.5 (11)

Return Metrics

159.78% 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)	$6,950	$13,901	$20,851	$27,802	$34,752	$69,505	$208,516
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	$6,950	$13,901	$20,851	$27,802	$34,752	$69,505	$208,516

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

159.78%

Payback Period Days

228

Return on Investment

159.78%

11875 Gulf Blvd Treasure Island, Florida, 33706

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$43,851

Annual Revenue

BNBCalc predicts this property will get $174 per night with 69% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$44,718

Avg annual revenue

69%

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

$20k

$40k

$55k

$75k

$6,951

Profit

Revenue

$43,851

Operating Expenses

$17,701

Operating Income

$26,151

Net Effective Rent

$19,200

Profit (Cash Flow)

$6,951

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

159.78%

Payback Period Days

228