BNBCalc Short Term Rental Rental Arbitrage Analysis 5127 Caesar Way S, St. Petersburg, FL, 33712

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$135,553

Profit (Cash Flow)

$33,931

Cash on Cash Return

320.1%

Annual Revenue

$135,553

AirDNA projects $256/night at 74% occupancy ($69,191). Airbtics projects $355/night at 66% occupancy ($85,576). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 89% occupancy rate, $417 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,245	$71,528	$137,355	$229,967
Occupancy	42%	67%	89%	100%
Nightly Rate	$225	$287	$417	$617

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious Private Luxury Home	$46,328	$153	77%	4	3	2	$200	✅	✅	❌	Y / Y	⭐️ 4.8 (43)
Pet-Friendly Gulfport Home < 2 Mi to Beach	$149,719	$381	100%	4	2	2	$207	❌	❌	✅	Y / Y	⭐️ 5 (36)
Gorgeous New 4bd/3ba~Minutes to Beach & Downtown	$95,237	$430	60%	4	3	5	$295	❌	❌	❌	Y / Y	⭐️ 5 (41)
Gulfport Getaway-Waterviews-Easy Walk to BEACH	$94,608	$300	76%	4	3	2	$465	❌	❌	❌	Y / Y	⭐️ 5 (4)
4/1 Fully Remodeled home near Downtown/ Beach	$37,289	$193	48%	4	1	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (55)
Heart of St. Pete Waterfront Private Dock House	$89,846	$370	65%	4	2	3	$195	❌	❌	✅	Y / Y	⭐️ 5 (55)
Oasis of Florida	$121,280	$414	79%	4	3	30	$150	❌	✅	✅	Y / Y	⭐️ 5 (28)
NEW CONSTRUCTION House Close to Downtown & Beach!	$29,884	$206	39%	4	2	3	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Luxury Modern Nest - 5 Miles From St. Pete Beach	$58,065	$250	61%	4	3	3	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
St Pete Crib Near Grand Central/Rays/Dali	$67,394	$263	69%	4	2	30	$215	❌	❌	✅	Y / Y	⭐️ 4.9 (85)
Renovated Spacious 4 BR, 2 king bed Near DT Dalí	$56,819	$204	73%	4	2	30	$170	❌	❌	✅	Y / Y	⭐️ 5 (51)
The Sunshine Retreat - St. Pete	$40,602	$292	37%	4	2	3	$175	❌	❌	✅	Y / Y	⭐️ 4.6 (12)
Miami style home in DTSP	$101,426	$848	32%	4	3	2	$350	❌	❌	❌	Y / Y	⭐️ 4.4 (5)
The Grande Palm	$145,621	$907	42%	4	2	1	$250	✅	✅	✅	Y / Y	⭐️ 5 (13)
Luxury Waterfront Home w/ Pool & St Pete Skyline	$149,109	$485	84%	4	3	30	$360	✅	❌	❌	Y / Y	⭐️ 5 (53)
Lux Beach Style Oasis & Entertaining Abode w/ Pool	$31,575	$164	50%	4	2	3	$148	✅	❌	✅	Y / Y	⭐️ 5 (107)
Mansion away from home	$62,539	$492	34%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4 (8)
Gulfport Tropical Oasis Pristine Modern and Bright	$55,568	$261	56%	4	2	3	$195	❌	❌	✅	Y / Y	⭐️ 5 (29)
Resort style home in St. Pete!	$80,520	$220	100%	4	2	5	$0	✅	❌	✅	Y / Y	⭐️ 0 (1)
Home is easy access to the cities best attractions	$24,952	$143	42%	4	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
On The ArtWalk- St Pete	$64,430	$227	75%	4	3	30	$220	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
Pink Streets Farm Pool House	$35,209	$260	37%	4	3	7	$0	✅	❌	❌	Y / Y	⭐️ 1 (1)
Come vibe & relax at this St.peters"Burg" home!*	$46,742	$255	49%	4	2	300	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Costal Waterfront, Heated Pool, Boat Lift, Dock,	$156,705	$669	64%	4	4	4	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
Spacious Waterfront Tropical Oasis: Hot Tub & Dock	$165,156	$475	95%	4	2.5	3	$0	❌	✅	❌	Y / Y	⭐️ 5 (10)
Beautiful 4/2 with a pool!	$82,858	$250	90%	4	2	5	$100	✅	❌	✅	Y / Y	⭐️ 5 (5)
NEW! STUNNING & CLOSE TO EVERYTHING!	$93,330	$255	100%	4	2	30	$149	❌	❌	❌	Y / Y	⭐️ 5 (34)
Stunning, Waterfront 4BR Home!	$78,398	$612	35%	4	4	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
The Neptune House Retro w/ Pool & Near Ocean!	$63,193	$194	89%	4	2	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (14)
Private family friendly home near beach!	$107,238	$289	99%	4	2	30	$200	❌	✅	✅	Y / Y	⭐️ 5 (19)
Beach Life	$145,626	$406	98%	4	3	14	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Family Retreat Minutes From the Beach	$109,800	$300	100%	4	3	4	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Private pool oasis , entire duplex	$64,097	$199	88%	4	2	30	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
Beach Drive Bungalow \| Pool \| Bachelorette Airbnb	$250,344	$900	76%	4	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
New 4 bedroom 4.5 bath	$104,310	$285	100%	4	4.5	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
MODERN HOME only 1 MILE FROM THE BEACH	$62,220	$170	100%	4	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Heated Pool House 10 min Beach	$78,324	$428	50%	4	2	1	$250	✅	❌	✅	Y / N	⭐️ 4 (2)
4B2B 5 min from DT St Pete	$36,150	$267	37%	4	2	1	$170	❌	❌	✅	Y / N	⭐️ 0 (0)

Return Metrics

320.1% 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)	$33,931	$67,862	$101,793	$135,724	$169,655	$339,311	$1,017,933
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	$33,931	$67,862	$101,793	$135,724	$169,655	$339,311	$1,017,933

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

320.1%

Payback Period Days

114

Return on Investment

320.1%

5127 Caesar Way S St. Petersburg, Florida, 33712

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

St. Petersburg

Guide

Zoning

Market

Guide

Laws

Market Data

$135,553

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $256/night at 74% occupancy ($69,191.82). Airbtics projects $355/night at 66% occupancy ($85,576).

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.

$83,700

Avg annual revenue

66%

Avg occupancy rate

$355

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

$25k

$100k

$170k

$250k

$33,931

Profit

Revenue

$135,553

Operating Expenses

$29,622

Operating Income

$105,931

Net Effective Rent

$72,000

Profit (Cash Flow)

$33,931

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

320.1%

Payback Period Days

114