Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 2603 Karen Cir

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$38,665

Profit (Cash Flow)

-$2,962

Cash on Cash Return

-34.4%

Annual Revenue

$38,665

AirDNA projects $205/night at 43% occupancy ($32,196). Airbtics projects $158/night at 67% occupancy ($38,664). Airbtics predicts this property will perform in the 57% revenue percentile

BNB Calc projects a 67% occupancy rate, $158 rate per night.

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

Percentiles25%50%75%90%
Revenue$28,061$33,672$42,532$56,058
Occupancy54%58%80%93%
Nightly Rate$127$138$150$177

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

-34.43% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$2,961-$5,923-$8,885-$11,846-$14,808-$29,616-$88,850
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-$2,961-$5,923-$8,885-$11,846-$14,808-$29,616-$88,850

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-34.43%

Payback Period Days

0

Return on Investment

-34.43%

property-location

2603 Karen Cir Lehigh Acres, Florida, 33971-5788

3 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$2,137

Zestimate

$38,665

Annual Revenue

This property is projected to be in the top 57% revenue percentile compared to similar properties nearby.
Projected nightly rate is $205/night at 43% occupancy.Projected nightly rate is $158/night at 67% occupancy.

Top 41% of comparables

Top 11% of comparables

Seasonality

Sign up to view the full seasonality chart

-$2,962

Profit

Revenue

$38,665

Operating Expenses

$17,026

Operating Income

$21,638

Net Effective Rent

$24,600

Profit (Cash Flow)

-$2,962

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-34.43%

Payback Period Days

0