BNBCalc Short Term Rental Rental Arbitrage Analysis 2607 Grand Lakeside Dr, Palm Harbor, FL, 34684

5 bed • 3 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$125,461

Profit (Cash Flow)

$43,151

Cash on Cash Return

335.8%

Annual Revenue

$125,461

AirDNA projects $371/night at 52% occupancy ($70,462). Airbtics projects $406/night at 64% occupancy ($94,905). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 75% occupancy rate, $458 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$52,260	$74,460	$128,971	$204,678
Occupancy	53%	64%	75%	80%
Nightly Rate	$264	$309	$458	$684

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
5 Bdr Palm Harbor home Pool, Hot Tub, Screen Lanai	$49,293	$180	70%	5	3	2	$395	✅	✅	✅	Y / Y	⭐️ 4.5 (47)
Preservation-Jacuzzi-Golf- Kayaks-Fishing-Pool !	$92,731	$491	47%	4	4	3	$400	✅	✅	✅	Y / Y	⭐️ 5 (23)
Lakehouse Retreat with pool & spa	$106,217	$406	70%	4	3	3	$200	✅	✅	✅	Y / Y	⭐️ 5 (44)
Waterfront-Gulf access-Fishing-Kayaks-Gameroom-	$96,927	$327	78%	4	3	3	$325	✅	❌	✅	Y / Y	⭐️ 5 (57)
Tarpon Top of the Tree's House \| 5 BR on 1st FL!	$65,609	$282	61%	5	3	1	$265	❌	❌	✅	Y / Y	⭐️ 5 (32)
Tarpon Top of the Tree's House \| 4 BR Retreat	$54,307	$229	61%	4	3	1	$265	❌	❌	✅	Y / Y	⭐️ 5 (67)
Tarpon House - Center St	$56,400	$199	75%	5	3	3	$295	❌	❌	✅	Y / Y	⭐️ 5 (112)
New Coastal Palm Harbor Private Home w/ Pool nea	$55,702	$212	67%	4	2	4	$285	✅	❌	❌	Y / Y	⭐️ 5 (22)
CRYSTAL BEACH HOME \| PRIVATE POOL \| WALK TO BEACH	$55,105	$253	56%	5	3	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (58)
Heated Pool* 8.5 miles to Honeymoon Island. 4 bdr	$55,246	$182	77%	4	2	2	$195	✅	❌	✅	Y / Y	⭐️ 5 (115)
Luxury Waterfront w/ Private Heated Pool	$98,917	$389	68%	4	3	3	$260	✅	❌	❌	Y / Y	⭐️ 5 (35)
Heated Pool 4BR Crystal Beach Villa \| Game Room \|	$70,555	$268	71%	4	2	3	$300	✅	❌	✅	Y / Y	⭐️ 5 (39)
Short drive to the beach with heated pool	$55,545	$226	62%	4	3	7	$260	✅	❌	✅	Y / Y	⭐️ 5 (22)
Lux Gulf Front! No Damage! 10% Off for Nov/Dec!	$169,276	$925	50%	4	3	4	$275	✅	✅	✅	Y / Y	⭐️ 5 (108)
Boat house on the gulf 4B/3B	$109,724	$498	59%	4	3	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (11)
5-bedroom vacation home, Innisbrook Golf Club	$48,051	$297	41%	5	3	2	$289	✅	✅	❌	Y / Y	⭐️ 5 (9)
The Orange House - Historical Property	$65,267	$237	73%	5	3	3	$295	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
Luxury Home Refreshing Pool near Golf Sunset Beach	$77,930	$342	61%	4	2.5	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (42)
Large Family Home, Near Beaches w/ Heated Pool	$111,810	$366	82%	5	3	5	$325	✅	❌	❌	Y / Y	⭐️ 5 (61)
Sunset Beach home with pool	$77,312	$386	54%	4	3.5	5	$250	✅	❌	❌	Y / Y	⭐️ 4.5 (22)
Mansion W/ Pool, Canal and Luxury Amenities!	$137,948	$752	49%	5	4.5	3	$425	✅	❌	❌	Y / Y	⭐️ 5 (27)
Lake Life Paradise	$72,456	$350	56%	4	4	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (32)
Crystal Cove Fantastic Crystal Beach Home!	$71,714	$236	80%	4	3	3	$541	✅	❌	✅	Y / Y	⭐️ 4.5 (26)
Recent Feb/March Cancelation - Heated Pool, Bikes!	$94,445	$319	77%	4	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (61)
Captain's Quarters	$59,442	$274	58%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (73)
5BR/3BA, heated pool, beach <1 mile	$70,787	$298	64%	5	3	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (46)
Gulf Front Stilthouse w/pool, dock, elevator.	$162,269	$652	68%	4	4	5	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (41)
Amenity Paradise! Mini Golf, Bowling & Hot Tub!	$134,998	$447	79%	4	4	1	$350	✅	✅	❌	Y / Y	⭐️ 5 (50)
10 min to beach/golf! Heated Pool, Spa & Game Room	$82,778	$420	53%	5	3	4	$350	✅	✅	✅	Y / Y	⭐️ 5 (10)
Sunset Beach Bliss. Family Fun W/ Pool and Beaches	$71,798	$299	65%	4	2	3	$150	✅	❌	✅	Y / N	⭐️ 5 (37)
Sunset Waterfront with Heated, Salt Water Pool!	$54,144	$298	49%	4	3	4	$175	✅	❌	❌	Y / Y	⭐️ 5 (44)
Family Paradise with Pool in Crystal Beach	$189,917	$677	76%	6	3.5	1	$400	✅	✅	❌	Y / Y	⭐️ 5 (163)
Newly Listed Grand Cypress Home On Lake Tarpon	$80,478	$572	38%	5	2.5	4	$294	✅	❌	❌	Y / Y	⭐️ 5 (4)
Gulf and Golf Oasis in Friendly Ozona	$173,936	$866	52%	4	3	4	$300	✅	✅	❌	Y / Y	⭐️ 5 (23)
Tropical Gulf Front 6 bdrm sleeps up to up to 20	$244,269	$1,420	47%	6	4	5	$450	✅	✅	❌	Y / Y	⭐️ 5 (8)
Near Busch Gardens: Sunny Florida Retreat w/ Pool!	$55,941	$137	96%	4	2	2	$258	✅	❌	✅	Y / Y	⭐️ 4 (4)
Tranquil Fully Renovated Modern Home Palm Harbor	$110,733	$299	99%	4	2	2	$230	✅	✅	❌	Y / Y	⭐️ 5 (47)
2 Masters, Modern 1-level. Walk to beach. Pets OK.	$76,454	$296	70%	4	4	3	$180	✅	❌	✅	Y / Y	⭐️ 4.9 (62)
Crystal Beach Oasis	$97,800	$297	86%	4	4	7	$250	✅	✅	❌	Y / Y	⭐️ 5 (34)

Return Metrics

335.8% 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)	$43,151	$86,302	$129,454	$172,605	$215,756	$431,513	$1,294,540
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	$43,151	$86,302	$129,454	$172,605	$215,756	$431,513	$1,294,540

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

335.8%

Payback Period Days

108

Return on Investment

335.8%

2607 Grand Lakeside Dr Palm Harbor, Florida, 34684

5 bed • 3 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

$125,461

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $371/night at 52% occupancy.Projected nightly rate is $406/night at 64% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$92,012

Avg annual revenue

64%

Avg occupancy rate

$406

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

$45k

$110k

$175k

$245k

$43,151

Profit

Revenue

$125,461

Operating Expenses

$28,310

Operating Income

$97,151

Net Effective Rent

$54,000

Profit (Cash Flow)

$43,151

$12,850

Cash Investment

Renos & Furnishing

$12,750

Setup Costs

$100

Total

$12,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

335.8%

Payback Period Days

108