BNBCalc Short Term Rental Rental Arbitrage Analysis 2098 Seminole Blvd, Largo, FL, 33778

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$36,641

Profit (Cash Flow)

-$9,510

Cash on Cash Return

-144.1%

Annual Revenue

$36,641

AirDNA projects $165/night at 65% occupancy ($39,172). Airbtics projects $132/night at 76% occupancy ($36,641). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 76% occupancy rate, $132 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,733	$36,022	$49,084	$67,357
Occupancy	69%	77%	88%	91%
Nightly Rate	$109	$121	$144	$192

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy 2 Bedroom!	$24,315	$113	54%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (164)
Cozy home w patio,fenced in yard, central location	$36,970	$109	89%	2	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (97)
Endless Summer Pool Vibes-Mins to Clearwater Beach	$39,340	$105	93%	2	2	1	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (100)
SeaGreen Cottage 3 - few miles to beaches	$26,109	$84	77%	2	1	1	$90	❌	❌	✅	N / Y	⭐️ 5 (78)
Tropics Blue Cottage 1 - few miles to beaches	$28,225	$89	77%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (47)
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)
Boutique bungalow 8 mins to Indian Rocks Beach!	$36,562	$122	74%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (105)
Sunset Cottage Spacious with BBQ	$34,319	$130	66%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (76)
10 minutes to Beaches! Basil House	$37,037	$110	87%	2	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (62)
Sunroom \| Master King \| Games \| 8 Min to IRB	$35,699	$122	72%	2	1	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (71)
Cozy 2BR/2BR, heated pool, jacuzzi, 10 min beach	$49,847	$183	71%	2	2	2	$120	✅	✅	✅	Y / Y	⭐️ 5 (279)
Salt Water Pool&Hot Tub 4mi from Gulf Beach-slps 8	$81,267	$214	97%	2	2	1	$175	✅	✅	✅	Y / Y	⭐️ 5 (236)
Private Pool • Cozy Home!	$32,761	$143	56%	2	1	1	$105	✅	❌	❌	Y / Y	⭐️ 5 (230)
Villa Bella with Heated Pool	$53,968	$188	73%	2	2	2	$179	✅	❌	✅	Y / Y	⭐️ 5 (80)
Lake Seminole Waterfront Home, Kayaks Included	$35,304	$93	95%	2	2	2	$135	❌	❌	✅	Y / Y	⭐️ 5 (82)
COZY! renovated duplex minutes from the beach	$36,849	$120	82%	2	1	3	$95	❌	❌	✅	Y / Y	⭐️ 5 (39)
Cozy Canal Cottage	$33,857	$101	88%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (58)
Breathless Backyard Amazing Pool	$66,874	$204	85%	2	2	3	$200	✅	✅	✅	Y / Y	⭐️ 5 (87)
Hidden Oasis #1, hot tub near the beach	$41,322	$116	92%	2	1	1	$125	❌	✅	❌	Y / Y	⭐️ 5 (86)
Charming Pool Home~15 min to Beach	$68,710	$202	91%	2	1	2	$120	✅	❌	✅	Y / Y	⭐️ 5 (29)
Cozy Coastal 2BD/2BAHome\|POOL\| Near BEACH\| Dogs OK	$61,671	$191	86%	2	2	2	$320	✅	❌	✅	Y / Y	⭐️ 5 (31)
Largo Palms Main House near Indian Rocks Beach	$31,649	$108	72%	2	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (29)
10 Minutes to Beaches! Mint House	$34,486	$124	70%	2	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (22)
Oreo Cottage, Peaceful, BBQ	$36,260	$135	69%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (72)
The Spanish Beach Home only 10mins from the beach!	$24,317	$126	48%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (35)
Cute Florida Cottage-Sand in Your Toes & BikeTrail	$27,328	$95	78%	2	1	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (185)
Belleair Beach Oasis w/ Heated Pool - 3mi to Beach	$63,056	$187	88%	2	1	3	$199	✅	❌	❌	Y / Y	⭐️ 5 (70)
Largo 2 Bedroom home, close to the best beaches !	$38,216	$125	80%	2	1	1	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Paradise Place, Pets Ms. Pac Man	$38,317	$116	85%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Mermaid House 🧜‍♀️ on Hot Tub Hill! Close to Beach!🌴☀️	$40,603	$149	71%	2	2	3	$175	❌	✅	✅	Y / Y	⭐️ 5 (37)
Lovely Home-Mins Fr Beach/WaterPark/Downtown/Golf	$41,681	$120	90%	2	1	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (39)
Sunshine Coast-Minutes from the beach	$35,049	$113	81%	2	2	1	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (73)
Spacious Home, mins to the Beach	$34,150	$113	76%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (29)
Cozy house close to shopping and the beaches!	$34,165	$130	69%	2	2	3	$130	❌	❌	❌	Y / Y	⭐️ 5 (68)
Twin Palms Paradise - Largo, FL	$20,593	$109	49%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
The A.G.E House Minutes to West Fl. beaches	$29,526	$110	70%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (35)
Florida vibe/2beds/1 bath.Entire place . Free WiFi	$24,401	$73	88%	2	1	5	$65	❌	❌	❌	Y / Y	⭐️ 5 (7)
Coastal Gem Just Minutes from the Beach!	$27,934	$138	53%	2	2	3	$110	❌	❌	✅	Y / Y	⭐️ 5 (15)
Charming Florida cottage	$29,899	$153	51%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (12)

Return Metrics

-144.09% 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)	-$9,510	-$19,020	-$28,530	-$38,040	-$47,550	-$95,100	-$285,302
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	-$9,510	-$19,020	-$28,530	-$38,040	-$47,550	-$95,100	-$285,302

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-144.09%

Payback Period Days

Return on Investment

-144.09%

2098 Seminole Blvd Largo, Florida, 33778

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Largo

Guide

Zoning

Guide

Laws

$36,641

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $165/night at 65% occupancy.Projected nightly rate is $132/night at 76% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$38,982

Avg annual revenue

76%

Avg occupancy rate

$132

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

-$9,510

Profit

Revenue

$36,641

Operating Expenses

$16,763

Operating Income

$19,878

Net Effective Rent

$29,388

Profit (Cash Flow)

-$9,510

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-144.09%

Payback Period Days