BNBCalc Short Term Rental Rental Arbitrage Analysis 4114 Dale Ave, Naples, FL, 34112

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$31,557

Profit (Cash Flow)

-$24,349

Cash on Cash Return

-283.1%

Annual Revenue

$31,557

AirDNA projects $302/night at 67% occupancy ($73,903). Airbtics projects $241/night at 55% occupancy ($48,413). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 30% occupancy rate, $288 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,721	$47,557	$72,873	$110,379
Occupancy	43%	52%	67%	81%
Nightly Rate	$196	$242	$288	$363

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The TERRA-NOVA Heated POOL 10 Min to 5th Ave/Beach	$69,802	$230	79%	3	3	4	$275	✅	❌	❌	Y / Y	⭐️ 4.8 (61)
The OASIS! Brand new! Close to 5th Ave And Beach!	$56,263	$217	67%	3	3	5	$275	✅	❌	❌	Y / Y	⭐️ 5 (55)
Edgy Modern house with Heated Salt Water Pool	$73,710	$306	64%	3	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (63)
The Lounge! Brand new! 10 Min to 5th Ave & Beach	$49,966	$206	60%	3	3	3	$275	✅	❌	❌	Y / Y	⭐️ 4.9 (55)
An Egret named Eddie	$51,334	$228	59%	3	2	1	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (111)
Bright and Spacious Home	$62,789	$245	66%	3	3	1	$180	❌	❌	✅	Y / Y	⭐️ 5 (66)
Renovated Naples Home W/Waterfall Private Pool	$57,979	$203	76%	3	2	4	$300	✅	❌	❌	Y / Y	⭐️ 4.9 (49)
"The Turtle"Brand New Pool,10 min to 5th Ave/Beach	$76,596	$232	86%	3	2	3	$295	✅	❌	❌	Y / Y	⭐️ 5 (28)
New Built The Park House in Naples	$36,064	$245	38%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (52)
Contemporary new built with private roof top	$57,025	$299	51%	3	3	4	$199	❌	❌	❌	Y / Y	⭐️ 5 (14)
Entire House- Hot Tub, sleeps 6, 2 baths, big yard	$48,185	$252	50%	3	2	3	$195	❌	✅	✅	Y / Y	⭐️ 4.9 (12)
Cozy Cottage Near Beach, Restaurants and Fun	$42,427	$126	92%	3	2	7	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Pickleball Haven	$23,113	$137	42%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
Comfy 3-bdm home for 8 guests! Best Location!	$71,978	$388	49%	3	2	2	$199	✅	❌	✅	Y / Y	⭐️ 4.7 (19)
3BR lakefront home with hot tub, gazebo, firepit	$39,747	$362	30%	3	3	2	$0	❌	✅	✅	Y / Y	⭐️ 4.6 (5)
4 Palms of Naples; Key West styled home of luxury	$81,359	$240	85%	3	3	7	$225	✅	✅	❌	Y / Y	⭐️ 0 (0)
Superb 3BR Estate Pool Home in favored Queens Park	$56,371	$302	51%	3	3	20	$295	✅	✅	✅	Y / Y	⭐️ 4 (2)
Villa in Naples	$29,149	$107	69%	3	2	3	$250	❌	❌	✅	Y / Y	⭐️ 4 (6)
Naples Art District	$47,092	$248	51%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
Naples 3BR Coastal Gem: Luxury Stay Prime Location	$37,764	$205	48%	3	2	1	$125	✅	❌	✅	Y / Y	⭐️ 4.8 (18)
Naples 3BR Coastal Gem: Luxury Stay Prime Location	$27,054	$168	44%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.6 (14)
Oasis Tropical In Naples .	$21,842	$131	37%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (4)
Pool Home Near Beaches and Downtown 5th Ave.	$52,393	$288	47%	3	2	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (29)
Charming 3-bedroom home w/plenty in& outdoor space	$45,020	$175	67%	3	2	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (27)
Naples 3BR Coastal Gem: Luxury Stay Prime Location	$38,078	$204	51%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (22)
Brand New Luxury 3bd/2ba 10min Beach/ 7min Airport	$62,945	$259	60%	3	2	1	$180	✅	❌	✅	Y / Y	⭐️ 4.8 (53)
New High-End 3bd/2b 8min 5th ave/10min Beach	$65,201	$258	64%	3	2	1	$180	✅	❌	✅	Y / Y	⭐️ 4.8 (49)
Paradise Palms Hideaway!	$70,455	$350	55%	3	2	5	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Naples 3BR Coastal Gem: Luxury Stay Prime Location	$43,569	$372	32%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (4)
Beautiful, spotless top floor condo in Naples	$21,960	$80	75%	3	2	35	$80	✅	✅	❌	Y / Y	⭐️ 5 (14)
Brand New Luxury 3bd/2ba 10min Beach/ 7min Airport	$50,321	$259	48%	3	2	1	$180	✅	❌	✅	Y / Y	⭐️ 4.8 (55)
Naples 3BR Coastal Gem: Luxury Stay Prime Location	$46,503	$216	56%	3	2	6	$125	✅	❌	✅	Y / Y	⭐️ 4.7 (25)
Golf Course Bungalow	$75,298	$254	81%	3	2	28	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Naples 3BR Coastal Gem: Luxury Stay Prime Location	$52,951	$383	36%	3	2	6	$125	✅	❌	✅	Y / Y	⭐️ 5 (3)
Naples 3BR Coastal Gem: Luxury Stay Prime Location	$53,201	$264	53%	3	2	1	$125	✅	❌	✅	Y / Y	⭐️ 4.2 (12)
Naples Furnished 3BR Townhome	$38,533	$112	94%	3	2	30	$170	✅	❌	❌	Y / N	⭐️ 0 (0)
Central condo - minutes from 5th ave - 60 day min.	$22,254	$160	38%	3	2	28	$300	✅	✅	❌	Y / Y	⭐️ 4.5 (2)

Return Metrics

-283.13% 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)	-$24,349	-$48,698	-$73,048	-$97,397	-$121,746	-$243,493	-$730,480
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	-$24,349	-$48,698	-$73,048	-$97,397	-$121,746	-$243,493	-$730,480

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-283.13%

Payback Period Days

Return on Investment

-283.13%

4114 Dale Ave Naples, Florida, 34112

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$31,557

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $302/night at 67% occupancy ($73,903.47). Airbtics projects $241/night at 55% occupancy ($48,413).

Occupancy Rate

Top 91% 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.

$48,745

Avg annual revenue

55%

Avg occupancy rate

$241

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

$20k

$40k

$60k

$80k

-$24,349

Profit

Revenue

$31,557

Operating Expenses

$16,102

Operating Income

$15,455

Net Effective Rent

$39,804

Profit (Cash Flow)

-$24,349

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-283.13%

Payback Period Days