BNBCalc Short Term Rental Rental Arbitrage Analysis 2700 N Atlantic Ave, Daytona Beach, FL, 32118

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$19,723

Profit (Cash Flow)

-$15,241

Cash on Cash Return

-350.4%

Annual Revenue

$19,723

AirDNA projects $135/night at 40% occupancy ($19,723). Airbtics projects $120/night at 55% occupancy ($24,106). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 40% occupancy rate, $135 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,782	$22,601	$35,085	$46,826
Occupancy	44%	53%	68%	74%
Nightly Rate	$87	$111	$135	$165

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mermaid Lair - Oceanfront private Patio, kitchen	$25,032	$172	39%	1	1	2	$60	✅	✅	❌	Y / Y	⭐️ 4.7 (46)
Spacious-Clean-Family/Kid Friendly Suite @ DBR	$29,854	$169	47%	1	1	3	$130	✅	✅	❌	Y / Y	⭐️ 4.7 (12)
Beautiful one bedroom Oceanfront condo	$35,833	$112	85%	1	1	1	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (98)
Ocean front one bedroom apartment with a balcony !	$17,807	$82	55%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 4.7 (111)
Tranquil Moments Full Kitchen One Bedroom	$17,590	$95	48%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Luxury One Bedroom Condo with private balcony	$16,175	$61	67%	1	1	2	$120	✅	✅	❌	Y / Y	⭐️ 4.8 (153)
Coastal Condo, direct ocean front on Daytona Beach	$28,423	$101	75%	1	1	3	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (125)
STUNNING OCEANVIEW, Beachfront, internet 70" TV	$27,844	$113	62%	1	1	1	$73	❌	❌	❌	Y / Y	⭐️ 4.8 (161)
Spectacular Ocean View/temporally poos are closed	$24,102	$87	73%	1	1	2	$85	✅	❌	❌	Y / Y	⭐️ 4.8 (76)
Beautiful Daytona Beach Ocean View Suite Unit 1102	$23,768	$87	70%	1	1	2	$105	✅	✅	❌	Y / Y	⭐️ 4.8 (57)
Daytona Beach Resort - direct oceanfront !	$23,749	$84	74%	1	1	5	$99	❌	✅	❌	Y / Y	⭐️ 4.8 (177)
Luxury 1 Bdrm Beach Front Condo / Private Balcony	$22,190	$138	43%	1	1	3	$115	✅	✅	❌	Y / Y	⭐️ 4.8 (30)
Daytona Beach Oceanfront 6th Floor One Bedroom	$34,699	$134	68%	1	1	2	$110	✅	✅	❌	Y / Y	⭐️ 4.5 (54)
Oceanfront-DB Resort Condo-1BR/1BA #256	$32,873	$128	68%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4 (29)
Ocean Front Condo Studio	$27,372	$90	76%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (96)
Sunny Daytona Beach Gem w/ Ocean Views!	$22,496	$135	43%	1	1	2	$88	❌	❌	❌	N / Y	⭐️ 3.1 (6)
Gorgeous King Size Ocean Front Studio in Daytona!	$18,581	$74	60%	1	1	1	$79	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
720- Ocean views-Pools Closed-Construction Deals	$13,911	$82	41%	1	1	2	$105	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Ocean Front view Studio Condo!	$21,437	$108	50%	1	1	1	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (101)
Daytona Beachfront Condo w/ Ocean View	$31,997	$151	53%	1	1	2	$92	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Modern Direct Ocean Front Escape	$15,125	$65	56%	1	1	2	$110	✅	✅	❌	Y / N	⭐️ 4.8 (49)
2 king bed Beach Condo, 2 balconies, 55k in TV	$20,777	$107	52%	1	1	3	$95	✅	✅	❌	Y / Y	⭐️ 4.8 (54)
Updated Beach Condo	$23,770	$135	47%	1	1	2	$100	✅	✅	❌	N / Y	⭐️ 5 (6)
Sunkissed ~ Modern Oceanfront Condo Daytona Beach	$33,099	$100	87%	1	1	3	$95	✅	✅	❌	Y / Y	⭐️ 4.7 (14)
Daytona Beach Resort-Pools Closed,Constructn Deals	$60,376	$380	42%	1	1	2	$105	✅	✅	❌	Y / Y	⭐️ 4.5 (59)
Sleeps 4: Family Friendly Beach Condo and Resort	$13,972	$91	38%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Sea Swept Beachfront Studio at popular resort	$35,369	$244	38%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
NEW Gorgeous Ocean Front Studio in Daytona!	$24,056	$86	69%	1	1	1	$79	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
Daytona Beach Oceanfront 1st floor	$13,372	$75	45%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
DB Resort Oceanfront Suite 1 Bedrm, 2 Queen Beds	$27,758	$111	66%	1	1	2	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
‘Vacation Vibe’ Condo: Eleventh-Floor Ocean Views	$19,770	$136	36%	1	1	2	$119	❌	❌	❌	N / N	⭐️ 4.4 (22)
NEWGorgeous 1Bd Apartment W/Balcony in Daytona!	$18,967	$76	58%	1	1	1	$79	✅	❌	✅	Y / Y	⭐️ 4.6 (22)
Daytona Beach Oasis Oceanfront balcony 1 bdrm	$19,598	$107	46%	1	1	1	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Daytona Beach Oceanfront Retreat	$38,732	$152	68%	1	1	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (10)
Oceanfront-DB Resort Condo-1BR/1BA #456	$23,890	$116	54%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.3 (38)
Ocean Front\| King Bed\| Pool View	$24,316	$117	55%	1	1	3	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (96)
Oceanfront Condo w/Balcony View - Amazing Beach	$30,167	$165	49%	1	1	2	$120	✅	✅	❌	Y / Y	⭐️ 4.8 (163)
Oceanfront Studio-DB Resort Condo-#544	$20,453	$114	47%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (18)

Return Metrics

-350.36% 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)	-$15,240	-$30,481	-$45,722	-$60,963	-$76,204	-$152,408	-$457,225
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	-$15,240	-$30,481	-$45,722	-$60,963	-$76,204	-$152,408	-$457,225

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-350.36%

Payback Period Days

Return on Investment

-350.36%

2700 N Atlantic Ave Daytona Beach, Florida, 32118

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,649

Zestimate

$19,723

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $135/night at 40% occupancy ($19,723.17). Airbtics projects $120/night at 55% occupancy ($24,106).

Occupancy Rate

Top 86% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$24,650

Avg annual revenue

55%

Avg occupancy rate

$120

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

$10k

$30k

$45k

$60k

-$15,241

Profit

Revenue

$19,723

Operating Expenses

$14,564

Operating Income

$5,159

Net Effective Rent

$20,400

Profit (Cash Flow)

-$15,241

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-350.36%

Payback Period Days