BNBCalc Short Term Rental Rental Arbitrage Analysis 1201 Seminole Blvd, Largo, FL, 33770

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$39,194

Profit (Cash Flow)

$5,059

Cash on Cash Return

76.7%

Annual Revenue

$39,194

AirDNA projects $224/night at 75% occupancy ($61,360). Airbtics projects $147/night at 73% occupancy ($39,194). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 73% occupancy rate, $147 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,332	$38,982	$57,404	$72,574
Occupancy	64%	75%	85%	90%
Nightly Rate	$109	$136	$177	$210

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy home w patio,fenced in yard, central location	$36,970	$109	89%	2	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (97)
Tropics Blue Cottage 1 - few miles to beaches	$28,225	$89	77%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (47)
SeaGreen Cottage 3 - few miles to beaches	$26,109	$84	77%	2	1	1	$90	❌	❌	✅	N / Y	⭐️ 5 (78)
WestBay Villa A - 4 miles to the beaches	$33,189	$95	90%	2	2	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (139)
Cozy beach cottage with pool 3miles to beach	$53,473	$235	59%	2	1	3	$160	✅	❌	✅	Y / Y	⭐️ 5 (44)
Endless Summer Pool Vibes-Mins to Clearwater Beach	$39,340	$105	93%	2	2	1	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (100)
Cozy 2 Bedroom!	$24,315	$113	54%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (164)
Sunset Cottage Spacious with BBQ	$34,319	$130	66%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (76)
Hidden Oasis #1, hot tub near the beach	$41,322	$116	92%	2	1	1	$125	❌	✅	❌	Y / Y	⭐️ 5 (86)
Private Pool • Cozy Home!	$32,761	$143	56%	2	1	1	$105	✅	❌	❌	Y / Y	⭐️ 5 (230)
COZY! renovated duplex minutes from the beach	$36,849	$120	82%	2	1	3	$95	❌	❌	✅	Y / Y	⭐️ 5 (39)
Villa Bella with Heated Pool	$53,968	$188	73%	2	2	2	$179	✅	❌	✅	Y / Y	⭐️ 5 (80)
Breathless Backyard Amazing Pool	$66,874	$204	85%	2	2	3	$200	✅	✅	✅	Y / Y	⭐️ 5 (87)
Salt Water Pool&Hot Tub 4mi from Gulf Beach-slps 8	$81,267	$214	97%	2	2	1	$175	✅	✅	✅	Y / Y	⭐️ 5 (236)
Casa Mario's. 5 Miles From Beach	$55,289	$184	79%	2	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (12)
Cozy Coastal 2BD/2BAHome\|POOL\| Near BEACH\| Dogs OK	$61,671	$191	86%	2	2	2	$320	✅	❌	✅	Y / Y	⭐️ 5 (31)
Oreo Cottage, Peaceful, BBQ	$36,260	$135	69%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (72)
Cute Florida Cottage-Sand in Your Toes & BikeTrail	$27,328	$95	78%	2	1	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (185)
Cheerful Zen House with heated Pool	$45,675	$153	80%	2	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (20)
Cozy 2 Bedroom~Unit 1	$24,499	$98	63%	2	1	1	$90	❌	❌	❌	N / Y	⭐️ 4.5 (176)
Sol y Luna (2 Rooms)	$50,621	$210	65%	2	2	3	$85	✅	❌	❌	Y / Y	⭐️ 5 (7)
Charming Pool Home~15 min to Beach	$68,710	$202	91%	2	1	2	$120	✅	❌	✅	Y / Y	⭐️ 5 (29)
Charming Florida cottage	$29,899	$153	51%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (12)
Paradise Place, Pets Ms. Pac Man	$38,317	$116	85%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Spacious Home, mins to the Beach	$34,150	$113	76%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (29)
Quiet House for Vacation and Business Travelers	$27,987	$110	69%	2	1	30	$120	❌	❌	❌	N / Y	⭐️ 5 (12)
Cozy remodeled home by beaches	$37,789	$128	74%	2	1	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (58)
Twin Palms Paradise - Largo, FL	$20,593	$109	49%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Coastal Gem Just Minutes from the Beach!	$27,934	$138	53%	2	2	3	$110	❌	❌	✅	Y / Y	⭐️ 5 (15)
Florida vibe/2beds/1 bath.Entire place . Free WiFi	$24,401	$73	88%	2	1	5	$65	❌	❌	❌	Y / Y	⭐️ 5 (7)
Adorable 2 bed/2 bath and pet friendly!	$41,944	$158	69%	2	2	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (60)
Pelican "One of the Best Places I've Ever Stayed"	$41,714	$175	63%	2	1	4	$100	❌	❌	✅	Y / Y	⭐️ 5 (20)
The Hideaway on 4th – 2/1, Fenced Yard, W/D, Wifi	$49,732	$172	79%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Cozy house close to shopping and the beaches!	$34,165	$130	69%	2	2	3	$130	❌	❌	❌	Y / Y	⭐️ 5 (68)
Full House/Garage, King Bed, Backyard Cornhole	$32,301	$106	81%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Idyllic Largo Escape w/ Patio: 4 Mi to Beach!	$74,564	$286	68%	2	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Updated Largo Home Near Beaches & Parks!	$68,002	$306	59%	2	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
The Purple Pool House💟 w/ private deck, near beach	$37,299	$149	66%	2	2	3	$125	✅	❌	✅	Y / Y	⭐️ 5 (65)
🏡Cottage near Clearwater & Belleair Beaches🏖🌴☀️	$46,690	$143	86%	2	2	3	$140	❌	❌	❌	Y / Y	⭐️ 5 (36)
The Gypsea Breeze	$28,870	$140	42%	2	2	2	$175	❌	❌	✅	Y / N	⭐️ 0 (0)

Return Metrics

76.65% 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)	$5,059	$10,118	$15,177	$20,236	$25,295	$50,590	$151,772
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	$5,059	$10,118	$15,177	$20,236	$25,295	$50,590	$151,772

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

76.65%

Payback Period Days

476

Return on Investment

76.65%

1201 Seminole Blvd Largo, Florida, 33770

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Largo

Guide

Zoning

Guide

Laws

$39,194

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $224/night at 75% occupancy.Projected nightly rate is $147/night at 73% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$41,384

Avg annual revenue

73%

Avg occupancy rate

$147

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

$60k

$80k

$5,059

Profit

Revenue

$39,194

Operating Expenses

$17,095

Operating Income

$22,099

Net Effective Rent

$17,040

Profit (Cash Flow)

$5,059

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

76.65%

Payback Period Days

476