Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 3705 34th St Sw

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$28,796

Profit (Cash Flow)

-$14,488

Cash on Cash Return

-168.5%

Annual Revenue

$28,796

AirDNA projects $183/night at 50% occupancy ($33,419). Airbtics projects $146/night at 54% occupancy ($28,795). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 54% occupancy rate, $146 rate per night.

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

Percentiles25%50%75%90%
Revenue$23,629$31,268$36,061$45,982
Occupancy38%56%66%80%
Nightly Rate$124$147$159$175

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

-168.46% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$14,487-$28,975-$43,462-$57,950-$72,438-$144,876-$434,628
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-$14,487-$28,975-$43,462-$57,950-$72,438-$144,876-$434,628

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-168.46%

Payback Period Days

0

Return on Investment

-168.46%

property-location

3705 34th St SW Lehigh Acres, Florida, 33976-4209

3 bed • 2 bath • 9 guests

Agent

Inquire about this property

Contact Agent

$2,094

Zestimate

$28,796

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $183/night at 50% occupancy.Projected nightly rate is $146/night at 54% occupancy.

Top 51% of comparables

Top 51% of comparables

Seasonality

Sign up to view the full seasonality chart

-$14,488

Profit

Revenue

$28,796

Operating Expenses

$15,743

Operating Income

$13,052

Net Effective Rent

$27,540

Profit (Cash Flow)

-$14,488

$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

-168.46%

Payback Period Days

0