BNBCalc Short Term Rental Rental Arbitrage Analysis 4502 28th St SW, Lehigh Acres, FL, 33973

3 bed • 2 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$38,044

Profit (Cash Flow)

$1,310

Cash on Cash Return

15.2%

Annual Revenue

$38,044

AirDNA projects $166/night at 44% occupancy ($26,677). Airbtics projects $156/night at 55% occupancy ($31,337). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 62% occupancy rate, $168 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,298	$31,696	$39,937	$60,097
Occupancy	44%	54%	62%	79%
Nightly Rate	$138	$154	$168	$198

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Blue Life	$28,285	$141	52%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (18)
Lakay de Sur	$28,928	$190	35%	3	2	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (9)
Super Clean-3 Bdrm-Home-Coffee Bar -Canal View	$19,782	$105	44%	3	2	2	$98	❌	❌	❌	Y / Y	⭐️ 5 (169)
Casa Del Sol- New 3/2 (Jetted Tub & Open Backyard)	$29,050	$163	45%	3	2	1	$165	❌	❌	✅	Y / Y	⭐️ 5 (79)
Villa Susan - Close to Ball Parks and Fort Myers	$27,328	$131	52%	3	2	1	$180	❌	❌	✅	Y / Y	⭐️ 4.5 (93)
Nice place to stay.	$24,397	$129	48%	3	2	3	$180	❌	✅	❌	Y / Y	⭐️ 0 (2)
Solana Oasis Vacation Home	$48,195	$181	69%	3	2.5	2	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Modern Minimal Haven	$35,037	$178	49%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (29)
Villa Poolside Paradise: Unwind in Tropical Style!	$35,000	$149	62%	3	2.5	5	$215	✅	❌	❌	Y / Y	⭐️ 5 (11)
3 bed/ 2 bath home, fenced in yard, Beach 35 min.	$40,187	$199	44%	3	2	2	$220	❌	❌	✅	Y / Y	⭐️ 5 (21)
Gold Leaf	$36,397	$157	61%	3	2	2	$150	❌	❌	✅	N / Y	⭐️ 4.5 (15)
Villa Gardenia-Be my guest	$24,152	$138	43%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (34)
Lehigh vacation home	$24,266	$144	43%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (76)
Sweet Vacation Home!	$38,056	$166	60%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (26)
Home away from home	$29,408	$129	58%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (13)
Serene Golf View Retreat	$26,674	$137	47%	3	2	1	$159	❌	❌	✅	Y / Y	⭐️ 0 (2)
Beautiful Vacation Home	$38,928	$150	67%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (15)
Boho Gator Lux 2 Ft.Myers	$30,304	$138	60%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (53)
Luxury contemporary hidden gem	$46,895	$206	60%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (18)
Modern Minimal Haven	$34,144	$162	55%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (19)
Villa Varges - Be our Guest!	$27,275	$138	54%	3	2	1	$0	❌	❌	✅	Y / N	⭐️ 4.5 (22)
Lanai, Heated Pool & Spa: Lehigh Acres Home	$48,614	$142	86%	3	2	2	$258	✅	❌	✅	Y / Y	⭐️ 5 (20)
Private Pool, The Grand Palm Villa	$67,972	$230	79%	3	2	1	$240	✅	❌	❌	Y / Y	⭐️ 5 (30)
Beautiful Family Home	$35,745	$156	59%	3	2	3	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Brand new 3 beds/ 2 bath home in Lehigh Acres, FL.	$30,400	$171	48%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (5)
White House 2/near the airport/close to Fort Myers	$26,256	$155	40%	3	2	1	$149	❌	❌	✅	Y / Y	⭐️ 5 (12)
Villa Magnolia-Be my guest!	$27,840	$168	43%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (11)
Fenced in modern luxury home - La Perla SWFL	$54,067	$256	55%	3	2.5	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (6)
Paradise in Fort Myers FL!	$43,578	$147	81%	3	2.5	30	$200	✅	✅	✅	Y / Y	⭐️ 0 (2)
Spacious House with pool	$32,692	$154	58%	3	3	1	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (15)
Cozy one!	$40,861	$156	70%	3	2	1	$60	❌	❌	❌	Y / Y	⭐️ 4.2 (6)
Big Family Vacation House	$42,252	$148	78%	3	2	7	$0	❌	❌	❌	Y / N	⭐️ 3 (4)
Modern, spacious and clean!	$19,675	$88	53%	3	2	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (9)
Mod Vacation Home!	$40,681	$171	65%	3	2	4	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
Hummingbird Hideaway🌺🌴 Haven close to everything!	$54,663	$142	100%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (14)
New Florida Home	$53,739	$159	88%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (18)
Sunlit Villa	$18,128	$127	39%	3	2	2	$0	❌	❌	❌	N / N	⭐️ 5 (15)

Return Metrics

15.23% cash on cash return is a great return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,310	$2,620	$3,930	$5,240	$6,550	$13,101	$39,303
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	$1,310	$2,620	$3,930	$5,240	$6,550	$13,101	$39,303

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.23%

Payback Period Days

2397

Return on Investment

15.23%

4502 28th St SW Lehigh Acres, Florida, 33973

3 bed • 2 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$38,044

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $166/night at 44% occupancy ($26,677.42). Airbtics projects $156/night at 55% occupancy ($31,337).

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.

$33,986

Avg annual revenue

55%

Avg occupancy rate

$156

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

$15k

$30k

$50k

$70k

$1,310

Profit

Revenue

$38,044

Operating Expenses

$16,946

Operating Income

$21,098

Net Effective Rent

$19,788

Profit (Cash Flow)

$1,310

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

15.23%

Payback Period Days

2397