BNBCalc Short Term Rental Rental Arbitrage Analysis 5801 91st Ave N

4 bed • 1 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$71,778

Profit (Cash Flow)

$23,927

Cash on Cash Return

231.2%

Annual Revenue

$71,778

AirDNA projects $250/night at 54% occupancy ($49,307). Airbtics projects $289/night at 68% occupancy ($71,777). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, $289 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,345	$72,039	$109,851	$131,324
Occupancy	59%	72%	79%	83%
Nightly Rate	$200	$257	$361	$412

Seasonality (Profit by Month)

Return Metrics

231.17% 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)	$23,926	$47,853	$71,779	$95,706	$119,633	$239,266	$717,799
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	$23,926	$47,853	$71,779	$95,706	$119,633	$239,266	$717,799

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

231.17%

Payback Period Days

157

Return on Investment

231.17%

5801 91st Ave Pinellas Park, Florida, 33782-4911

4 bed • 1 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,210

Zestimate

$71,778

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $250/night at 54% occupancy.Projected nightly rate is $289/night at 68% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

$23,927

Profit

Revenue

$71,778

Operating Expenses

$21,331

Operating Income

$50,447

Net Effective Rent

$26,520

Profit (Cash Flow)

$23,927

$10,350

Cash Investment

Renos & Furnishing

$10,250

Setup Costs

$100

Total

$10,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

231.17%

Payback Period Days

157