BNBCalc Short Term Rental Rental Arbitrage Analysis 300 Carol Ann Dr, Edgewater, FL, 32132

5 bed • 4 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$203,770

Profit (Cash Flow)

$138,208

Cash on Cash Return

1055.0%

Annual Revenue

$203,770

AirDNA projects $305/night at 48% occupancy ($53,471). Airbtics projects $589/night at 58% occupancy ($124,774). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 70% occupancy rate, $797 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$53,779	$101,217	$206,748	$331,435
Occupancy	45%	55%	70%	81%
Nightly Rate	$323	$494	$797	$1,106

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Relaxing 4 bedroom residential home with a pool	$51,033	$267	52%	4	2	4	$200	✅	❌	❌	Y / Y	⭐️ 5 (66)
Shane's Getaway 4/2 Summer & Fall Specials	$47,893	$285	44%	4	2	7	$300	✅	❌	✅	Y / Y	⭐️ 5 (17)
2 mstrs, pvt htd lap pool/SPA, 2 min walk to beach	$138,024	$453	82%	5	4	2	$345	✅	✅	❌	Y / Y	⭐️ 5 (69)
Ultimate Beach and Boujee Retreat +Mins to Daytona	$67,467	$248	69%	6	4	2	$369	❌	❌	❌	Y / Y	⭐️ 5 (15)
Turtles Nest Summer & Fall Specials	$39,374	$223	47%	4	2	7	$250	✅	❌	✅	Y / Y	⭐️ 5 (8)
The Atlantic House - The Beach at Your Backdoor!	$138,768	$527	70%	5	3	365	$310	❌	❌	❌	Y / Y	⭐️ 5 (39)
Fenced yard Trailer Parking close to beach	$44,330	$172	67%	4	2	5	$200	❌	❌	✅	Y / Y	⭐️ 5 (12)
Executive Oasis: Heated Pool, Walk to Beach	$187,348	$857	59%	4	3	1	$300	✅	❌	✅	Y / Y	⭐️ 5 (113)
Luxury Oceanfront Pool Home! Ideal for large	$206,715	$777	71%	6	5.5	3	$735	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
Pool Table, Ping Pong & Yard! STEPS to the Ocean!	$73,048	$401	48%	4	2	2	$238	✅	❌	✅	Y / Y	⭐️ 5 (15)
Couples retreat or family getaway! Beautiful home	$64,665	$327	53%	4	2.5	2	$225	✅	❌	❌	Y / Y	⭐️ 5 (52)
Lux 5 Bedroom Beach House!	$179,234	$592	81%	5	4	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (55)
FLIP FLOP LIVING 2! 4Bdrms, 3 Bths, Steps to Sand!	$59,801	$311	51%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (140)
Villa del Mar-Amazing Ocean Views-Steps to Beach	$107,090	$352	81%	4	4	1	$341	❌	❌	✅	Y / Y	⭐️ 4.6 (13)
Beautifully Updated Triplex for Large Groups	$110,051	$558	53%	6	3	3	$362	✅	❌	✅	Y / Y	⭐️ 4.5 (4)
Gorgeous 4Bd Home Directly on Beach BSV New Smyrna	$85,193	$577	40%	4	3	2	$240	❌	❌	✅	Y / Y	⭐️ 5 (124)
Coastal Dream / Ocean Views & Pool / 2601	$228,467	$1,012	61%	6	4.5	1	$625	✅	❌	❌	Y / Y	⭐️ 5 (6)
Private Home with Heated Pool Steps From Beach	$130,039	$394	88%	4	3	1	$345	✅	❌	✅	Y / Y	⭐️ 4.5 (13)
2 mstrs, pvt htd pool & SPA, 2 mins walk to beach	$123,748	$472	70%	6	3	2	$345	✅	✅	❌	Y / Y	⭐️ 5 (64)
Infinity Pool Paradise Luxe Waterfront Living	$183,544	$907	54%	5	5.5	1	$395	✅	✅	❌	Y / Y	⭐️ 5 (8)
Beachfront Penthouse Condo! Amazing Views! SR802	$124,362	$434	78%	4	4	1	$425	✅	❌	❌	Y / Y	⭐️ 5 (6)
Pioneer Mill House - Secluded Private Estate	$102,437	$869	32%	5	4.5	3	$300	✅	❌	✅	Y / Y	⭐️ 5 (9)
TWO Homes w/Yard. Bring Dogs! STEPS to the Beach!	$133,004	$534	65%	4	4	2	$312	❌	❌	✅	Y / Y	⭐️ 5 (3)
Oceanfront Home Gorgeous View Perfect for Families	$137,480	$479	77%	4	4.5	1	$341	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Private Pool-4BR Decked Out House on Hill St	$72,387	$376	52%	4	3	1	$325	✅	❌	✅	Y / Y	⭐️ 4.5 (8)
Pineapple Paradise II (Upper Level)	$175,899	$1,068	45%	4	5.5	7	$400	❌	❌	✅	Y / Y	⭐️ 0 (1)
Oceanfront Alchemy	$226,944	$1,123	55%	5	6	3	$519	✅	❌	✅	Y / Y	⭐️ 5 (6)
The Beach is your Backyard! Beachside Vista	$158,517	$1,105	39%	4	3	3	$263	❌	❌	✅	Y / Y	⭐️ 5 (2)
Seconds from the ocean, studio villa #6	$60,791	$283	57%	4	1	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (4)
Happy Hours Side-by-Side	$80,107	$509	43%	4	4	5	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Edgewater Vacation Home: 6 Mi to New Smyrna Beach!	$157,467	$643	65%	4	3	2	$258	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Big Beach House, Steps To Ocean, Game Rooms, Yard!	$75,155	$544	37%	4	2	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (45)
4 Bedroom Home Steps to the Beach w/ Pool!	$129,426	$390	90%	4	2	30	$160	✅	❌	✅	Y / Y	⭐️ 5 (15)
The Perrywinkle Retreat	$67,074	$247	70%	5	2	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (49)
BeachFront Alchemy	$240,510	$1,422	46%	6	6	3	$464	✅	❌	✅	Y / Y	⭐️ 0 (2)
NEW! Lavish Beachfront House w/ Outdoor Kitchen!	$250,394	$1,653	40%	4	4	3	$500	✅	✅	✅	Y / Y	⭐️ 5 (6)
Creekside Edgewater Home w/ Patio ~ 8 Mi to Beach!	$35,254	$172	56%	4	2	30	$336	❌	❌	❌	Y / Y	⭐️ 0 (0)
A Coastal Haven 4/3 pool home	$81,352	$239	93%	4	3	28	$250	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

1,055.01% 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)	$138,207	$276,415	$414,622	$552,830	$691,037	$1,382,075	$4,146,227
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	$138,207	$276,415	$414,622	$552,830	$691,037	$1,382,075	$4,146,227

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,055.01%

Payback Period Days

Return on Investment

1,055.01%

300 Carol Ann Dr Edgewater, Florida, 32132

5 bed • 4 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$203,770

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $305/night at 48% occupancy ($53,471.72). Airbtics projects $589/night at 58% occupancy ($124,774).

Occupancy Rate

Top 28% 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.

$117,357

Avg annual revenue

58%

Avg occupancy rate

$589

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

$35k

$105k

$175k

$250k

$138,208

Profit

Revenue

$203,770

Operating Expenses

$38,490

Operating Income

$165,280

Net Effective Rent

$27,072

Profit (Cash Flow)

$138,208

$13,100

Cash Investment

Renos & Furnishing

$13,000

Setup Costs

$100

Total

$13,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,055.01%

Payback Period Days