BNBCalc Short Term Rental Rental Arbitrage Analysis 20255 Macon Ln, Port Charlotte, FL, 33952

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$38,804

Profit (Cash Flow)

-$3,489

Cash on Cash Return

-40.6%

Annual Revenue

$38,804

AirDNA projects $175/night at 52% occupancy ($33,237). Airbtics projects $166/night at 64% occupancy ($38,803). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 64% occupancy rate, $166 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,181	$40,559	$53,011	$70,541
Occupancy	54%	66%	72%	82%
Nightly Rate	$133	$162	$193	$222

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Best Way 2 beat the Heat & Snow!	$45,905	$197	62%	3	2	3	$275	✅	❌	✅	Y / Y	⭐️ 5 (9)
Waterfront Port Charlotte Home w/ Pool & Lanai	$52,468	$153	82%	3	2	2	$284	✅	❌	❌	Y / Y	⭐️ 5 (26)
Sunny sanctuary on qt st; pool & lanai -very clean	$36,377	$133	73%	3	2	3	$120	✅	❌	❌	Y / Y	⭐️ 5 (64)
Florida Getaway	$54,027	$193	69%	3	2	5	$200	✅	❌	❌	Y / Y	⭐️ 5 (24)
Cute comfy clean canal home fishing wildlife 3B/2B	$28,326	$109	68%	3	2	3	$110	❌	❌	❌	Y / Y	⭐️ 5 (164)
Florida Vacation home Winter Getaway	$56,502	$142	99%	3	2	3	$150	✅	❌	❌	Y / Y	⭐️ 0 (0)
All New 'Saltwater Serenity' w/ Pool, & Boat lift	$51,497	$231	60%	3	2	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (11)
Light & Airy Retreat, Fire Pit, Courses + Beaches!	$20,943	$116	47%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (9)
Heated Pool/Hot Tub, Pet Friendly,3bed/2bath Home	$51,427	$147	92%	3	2	2	$125	✅	✅	✅	Y / Y	⭐️ 5 (79)
Beautiful 3 Bedroom 2 Bath Home with a heated pool	$37,435	$163	61%	3	2	2	$175	✅	❌	✅	Y / Y	⭐️ 4.5 (40)
Secluded Heated Pool, King Suite, Grill	$30,993	$188	42%	3	2	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (12)
Florida vibes house	$36,081	$151	61%	3	2	2	$180	✅	❌	✅	Y / Y	⭐️ 5 (20)
NEW! 3 Bd/Heated Pool/White Sand Fire Pit Area	$36,004	$244	37%	3	2	3	$240	✅	❌	❌	Y / Y	⭐️ 5 (21)
Luxury modern home. Heated pool-best Location	$45,526	$162	75%	3	2	3	$220	✅	❌	❌	Y / Y	⭐️ 5 (20)
Sunshine and Serenity 3/2 home	$26,837	$98	72%	3	2	5	$135	❌	❌	✅	Y / Y	⭐️ 5 (19)
Gulf-River-CharlotteHarbor Access 3/2.5 HeatedPool	$36,605	$199	42%	3	2.5	5	$165	✅	❌	❌	Y / Y	⭐️ 5 (20)
House on Wide Canal with Heated Pool	$46,132	$192	65%	3	2	1	$170	✅	❌	❌	Y / Y	⭐️ 0 (1)
Rock Creek Getaway	$25,320	$127	51%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (11)
Dogs welcome, Pool, Canal, Kayaks, Fishing! Yard!	$68,867	$196	96%	3	3	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (44)
Acogedora casa en Port Charlotte FL.	$46,914	$176	70%	3	3	2	$150	✅	❌	✅	Y / Y	⭐️ 4.3 (21)
Boater's Paradise-Lux 3 bd w/ private heated pool	$35,535	$175	54%	3	2	2	$195	✅	❌	✅	Y / Y	⭐️ 5 (32)
Pool house in Port Charlotte	$29,231	$136	56%	3	1	2	$120	✅	❌	✅	Y / Y	⭐️ 4.5 (22)
Tranquil Waterfront Home- Pool & Beautiful views	$66,377	$333	54%	3	3	7	$200	✅	❌	❌	Y / N	⭐️ 0 (1)
Sun-Kissed Pool house Getaway	$41,441	$169	67%	3	3	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (15)
New house 3-room pool lake view	$54,041	$178	79%	3	2	2	$215	✅	✅	❌	Y / Y	⭐️ 3.5 (3)
Your Epitome Of Luxury And Comfort For 8 Guests	$37,786	$133	70%	3	3	2	$215	✅	✅	❌	Y / Y	⭐️ 4.5 (4)
Casa Florida with Hot Tub (Family & Pet-friendly)	$39,819	$127	81%	3	2	4	$250	❌	✅	✅	Y / Y	⭐️ 5 (46)
Priced to Book ~ Tropical Retreat with Beach Vibes	$24,961	$141	42%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (8)
Lovely house 3 bedrooms w pool and lake view	$58,310	$198	78%	3	2	2	$200	✅	✅	❌	Y / Y	⭐️ 4 (3)
Port Charlotte Home w/ Heated Pool: 3 Bed/2 Bath	$77,318	$240	85%	3	2	2	$195	✅	❌	❌	Y / Y	⭐️ 4.8 (43)
Frank's Place: A beautiful Port Charlotte Ranch	$32,139	$115	67%	3	1.5	6	$170	❌	❌	❌	Y / Y	⭐️ 5 (20)
Palms on Pellam BLVD	$23,982	$117	51%	3	2	2	$230	✅	❌	✅	Y / Y	⭐️ 5 (16)
Safe Harbor Place near Port Charlotte Beach,	$61,541	$221	71%	3	2	2	$250	✅	❌	✅	Y / Y	⭐️ 4.9 (12)
Sun Coast Gem in Port Charlotte	$30,914	$139	55%	3	2	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (4)
SophisticatedExteriorVilla With 3Bedrooms 7 Guests	$30,744	$105	71%	3	3	2	$215	✅	✅	❌	Y / Y	⭐️ 5 (3)
Homey Place conveniently located	$33,895	$147	63%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Waterfront Home with Heated Pool	$42,034	$195	58%	3	2	2	$125	✅	❌	✅	Y / Y	⭐️ 4.5 (21)
Charming 3-bed Tulum Inspired	$41,562	$167	68%	3	2	1	$0	❌	❌	❌	N / N	⭐️ 5 (18)
Charming 3 bedroom split-plan home.	$31,571	$133	60%	3	2.5	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (72)

Return Metrics

-40.56% 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)	-$3,488	-$6,977	-$10,466	-$13,955	-$17,444	-$34,889	-$104,668
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	-$3,488	-$6,977	-$10,466	-$13,955	-$17,444	-$34,889	-$104,668

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-40.56%

Payback Period Days

Return on Investment

-40.56%

20255 Macon Ln Port Charlotte, Florida, 33952

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$38,804

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $175/night at 52% occupancy.Projected nightly rate is $166/night at 64% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$41,169

Avg annual revenue

64%

Avg occupancy rate

$166

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

$80k

-$3,489

Profit

Revenue

$38,804

Operating Expenses

$17,044

Operating Income

$21,759

Net Effective Rent

$25,248

Profit (Cash Flow)

-$3,489

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-40.56%

Payback Period Days