BNBCalc Short Term Rental Rental Arbitrage Analysis 601 Rosery Rd NE, Largo, FL, 33770

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$38,661

Profit (Cash Flow)

-$685

Cash on Cash Return

-10.4%

Annual Revenue

$38,661

AirDNA projects $152/night at 63% occupancy ($34,975). Airbtics projects $145/night at 73% occupancy ($38,661). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 73% occupancy rate, $145 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,260	$39,961	$50,804	$64,920
Occupancy	65%	73%	80%	90%
Nightly Rate	$119	$143	$166	$188

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Home away from Home Close to Beaches	$46,392	$165	75%	2	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (6)
Cheerful Zen House with heated Pool	$45,675	$153	80%	2	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (20)
Cheerful 2BR Home \|Huge Yard\|Near to Beaches\|Patio	$35,694	$133	69%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (78)
Backyard Paradise- Heated Pool • Hammock • Games	$53,219	$148	97%	2	1	1	$135	✅	❌	✅	Y / Y	⭐️ 5 (108)
WestBay Villa A - 4 miles to the beaches	$33,189	$95	90%	2	2	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (139)
Quaint Cottage 5 miles to the beaches	$31,387	$93	87%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (199)
Lovely Private Heated Pool Home	$41,975	$170	65%	2	2	4	$189	✅	❌	❌	Y / Y	⭐️ 4.5 (46)
Reign’s Clearwater Cottage	$31,256	$140	61%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (45)
Hidden Oasis #1, hot tub near the beach	$41,322	$116	92%	2	1	1	$125	❌	✅	❌	Y / Y	⭐️ 5 (86)
Sunset Cottage Spacious with BBQ	$34,319	$130	66%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (76)
2B1B Stylish little house w/ Shared Pool 511	$41,971	$142	78%	2	1	1	$75	✅	❌	✅	Y / Y	⭐️ 3.5 (7)
Heated pool-Hot tub-Close to Beaches-Pet Friendly	$101,789	$320	85%	2	1	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (85)
Casa Mario's. 5 Miles From Beach	$55,289	$184	79%	2	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (12)
Beautiful 2 Beds, 2 baths, pool & waterfront	$45,447	$184	67%	2	2	3	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (54)
Stars by the Sea - Cozy home close to beaches	$36,778	$139	70%	2	1	4	$95	❌	❌	❌	Y / Y	⭐️ 5 (118)
COZY! renovated duplex minutes from the beach	$36,849	$120	82%	2	1	3	$95	❌	❌	✅	Y / Y	⭐️ 5 (39)
Casa Lola, 5 miles from Clearwater beach	$29,304	$77	95%	2	1	1	$110	❌	❌	❌	Y / Y	⭐️ 4.5 (109)
Sol y Luna (2 Rooms)	$50,621	$210	65%	2	2	3	$85	✅	❌	❌	Y / Y	⭐️ 5 (7)
Cozy 2 Bedroom~Unit 1	$24,499	$98	63%	2	1	1	$90	❌	❌	❌	N / Y	⭐️ 4.5 (176)
Tropics Blue Cottage 1 - few miles to beaches	$28,225	$89	77%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (47)
SeaGreen Cottage 3 - few miles to beaches	$26,109	$84	77%	2	1	1	$90	❌	❌	✅	N / Y	⭐️ 5 (78)
The Yellow Door House	$42,862	$149	68%	2	1	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (27)
Family FUN~Pool, GameRoom+Bikes, Near Beach/Trail	$57,050	$204	73%	2	1	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (40)
Oreo Cottage, Peaceful, BBQ	$36,260	$135	69%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (72)
The Serenity Lakeshore	$42,517	$145	75%	2	2	3	$160	❌	❌	✅	Y / Y	⭐️ 5 (10)
Cute Florida Cottage-Sand in Your Toes & BikeTrail	$27,328	$95	78%	2	1	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (185)
The Pearl of Clearwater	$28,964	$116	64%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (132)
Private Pool • Cozy Home!	$32,761	$143	56%	2	1	1	$105	✅	❌	❌	Y / Y	⭐️ 5 (230)
Villa Bella with Heated Pool	$53,968	$188	73%	2	2	2	$179	✅	❌	✅	Y / Y	⭐️ 5 (80)
Cozy remodeled home by beaches	$37,789	$128	74%	2	1	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (58)
Family Beach House w/ Large Yard – Pets Welcome!	$36,691	$147	63%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (57)
Charming Florida cottage	$29,899	$153	51%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (12)
Tranquil Pool Home/EV Charger/Mins 2 Beach/Dogs OK	$61,371	$181	92%	2	1	2	$320	✅	❌	✅	Y / Y	⭐️ 4.5 (24)
Cute Clearwater Cottage, 2/1 Home with parking	$33,535	$158	53%	2	1	2	$165	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
Cozy King Home 7mi-Beach\|Family/Dog Friendly! WIFI	$39,025	$130	77%	2	2	3	$195	❌	❌	✅	Y / Y	⭐️ 5 (67)
Cozy Coastal 2BD/2BAHome\|POOL\| Near BEACH\| Dogs OK	$61,671	$191	86%	2	2	2	$320	✅	❌	✅	Y / Y	⭐️ 5 (31)
Clearwater Beach Bound	$41,394	$174	65%	2	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Full House/Garage, King Bed, Backyard Cornhole	$32,301	$106	81%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Barefoot Bungalow	$26,879	$144	51%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (6)
The Purple Pool House💟 w/ private deck, near beach	$37,299	$149	66%	2	2	3	$125	✅	❌	✅	Y / Y	⭐️ 5 (65)

Return Metrics

-10.37% 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)	-$684	-$1,369	-$2,054	-$2,739	-$3,424	-$6,848	-$20,545
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	-$684	-$1,369	-$2,054	-$2,739	-$3,424	-$6,848	-$20,545

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.37%

Payback Period Days

Return on Investment

-10.37%

601 Rosery Rd NE Largo, Florida, 33770

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Largo

Guide

Zoning

Guide

Laws

$38,661

Annual Revenue

BNBCalc predicts this property will get $145 per night with 73% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$40,771

Avg annual revenue

73%

Avg occupancy rate

$145

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

$50k

$75k

$105k

-$685

Profit

Revenue

$38,661

Operating Expenses

$17,026

Operating Income

$21,635

Net Effective Rent

$22,320

Profit (Cash Flow)

-$685

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-10.37%

Payback Period Days