BNBCalc Short Term Rental Rental Arbitrage Analysis 816 South St

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$73,337

Profit (Cash Flow)

$9,803

Cash on Cash Return

225.4%

Annual Revenue

$73,337

AirDNA projects $412/night at 48% occupancy ($72,230). Airbtics projects $291/night at 69% occupancy ($73,337). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 69% occupancy rate, $291 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,130	$82,587	$111,963	$127,300
Occupancy	50%	79%	92%	95%
Nightly Rate	$221	$282	$326	$356

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Duval Delight \| Recently Remodeled Condo On Duval!	$66,807	$270	63%	1	2	1	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (193)
Gorgeous Romantic Private Villa, Steps from Duval!	$125,231	$658	52%	1	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (49)
Bonaire Suite	$83,055	$327	69%	1	2	1	$158	✅	❌	✅	N / N	⭐️ 4.7 (86)
Road's End \| Steps to Duval St!	$71,135	$257	72%	1	2	1	$110	✅	❌	✅	Y / Y	⭐️ 4.8 (87)
Orchid Suite @ the Old Town Villas, steps from	$77,444	$296	71%	1	2	1	$131	✅	❌	✅	Y / Y	⭐️ 4.8 (92)
Dog Friendly 1BR \| Pool \| Easy Beach Access	$52,373	$353	40%	1	2	1	$137	✅	❌	✅	Y / Y	⭐️ 4.8 (139)
1BR \| Dog Friendly \| Deck \| Grill \| AC	$19,394	$215	24%	1	2	1	$167	❌	❌	✅	Y / Y	⭐️ 4.8 (131)
La Maisonnette~ Gated Condominium w/shared pool	$108,311	$298	96%	1	2	3	$326	✅	❌	✅	Y / Y	⭐️ 4.8 (26)
Downtown 1BR \| Patio \| Snowbird Friendly	$16,896	$108	39%	1	2	1	$183	❌	❌	❌	N / Y	⭐️ 4.5 (87)
Tranquility by AvantStay \| Close to Duval St	$106,691	$507	57%	1	2	3	$168	✅	❌	❌	Y / Y	⭐️ 4.8 (11)
Walkable 1BR \| Deck \| Pool \| Dog Friendly	$26,243	$271	26%	1	2	1	$137	✅	❌	✅	Y / Y	⭐️ 4.7 (136)
Ann Street Cottage	$104,143	$344	80%	1	2	1	$190	✅	❌	❌	Y / Y	⭐️ 4.7 (7)
Namaste: A blissful one bedroom cottage	$181,597	$516	94%	1	2	1	$225	✅	❌	❌	Y / Y	⭐️ 4.9 (39)
Old Town - Room Opens to Pool and Garden	$62,065	$203	82%	1	1	2	$45	✅	❌	❌	N / Y	⭐️ 5 (557)
Spacious Dog-friendly Suite \| Hot Tubs \| Patio	$21,805	$251	22%	1	1	1	$122	❌	✅	✅	Y / Y	⭐️ 4.5 (122)
Studio Blu - Key West, FL - Hip Studio in Old Town	$64,334	$191	91%	1	1	1	$120	❌	❌	❌	N / Y	⭐️ 5 (376)
Colony Poolside: A charming bungalow near Duval	$72,875	$319	59%	1	1	1	$190	✅	❌	❌	N / N	⭐️ 4.7 (14)
La Dolce Vita, Old Town Steps to Duval! 3 blks bch	$72,072	$196	99%	1	1	2	$175	✅	❌	✅	N / Y	⭐️ 4.8 (257)
Historic 1BR 2nd-Floor \| Kitchenette \| Quiet Area	$26,386	$218	32%	1	1	1	$122	❌	❌	✅	N / Y	⭐️ 4.5 (111)
Hidden Oasis @ the Colony ~ Great location	$105,733	$326	88%	1	1	1	$105	✅	❌	✅	Y / Y	⭐️ 4.8 (77)
Bella Vita: 1B/1B Condo for 2 Just Steps off Duval	$95,768	$267	98%	1	1	3	$137	❌	❌	❌	N / Y	⭐️ 5 (470)
Poolside Retreat \| Cottage w/ Pool	$58,704	$196	78%	1	1	1	$110	✅	❌	✅	Y / Y	⭐️ 4.5 (67)
Tropical 1BR \| Pool \| Hot Tub \| Central AC \| W/D	$24,100	$265	24%	1	1	1	$137	✅	✅	❌	Y / Y	⭐️ 4.5 (145)
Fantastic 1BR 2nd-Floor \| Balcony \|	$25,607	$148	46%	1	1	1	$138	❌	❌	❌	N / N	⭐️ 4.5 (132)
Duval Street Suite full kitchen Old Town with pool	$100,752	$296	93%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (85)
1 bedroom Cottage	$61,818	$206	80%	1	1	1	$79	❌	❌	❌	Y / Y	⭐️ 4.8 (353)
Duval Street Suite on Duval Free Parking and Pool	$95,965	$285	92%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (69)
Nassau Suite just steps to Duval Tropical oasis q	$59,548	$197	81%	1	1	1	$229	✅	❌	❌	Y / Y	⭐️ 4.8 (176)
Duval Street Suites full kitchen, parking, pool	$109,873	$316	95%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (81)
Duval Street Suite full kitchen, parking, & pool	$121,482	$337	97%	1	1	3	$115	✅	❌	❌	Y / Y	⭐️ 4.9 (87)
Duval Balcony Spanky's Retreat	$127,679	$390	89%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 4.9 (752)
Island Style - the only way to vacation!	$101,128	$322	85%	1	1	1	$158	✅	❌	✅	Y / Y	⭐️ 4.8 (101)
Stylish 1BR \| Balcony \| KitchenetteDog Friendly	$31,362	$280	30%	1	1	1	$122	❌	❌	✅	Y / Y	⭐️ 4.7 (142)
Colony Calypso - A quaint 1 Bedroom Cottage	$80,876	$303	70%	1	1	1	$190	✅	❌	❌	N / N	⭐️ 4.8 (13)
Duval St Apartment w/ Balcony w/parking Adult Only	$116,735	$334	95%	1	1	2	$25	✅	❌	❌	N / Y	⭐️ 4.9 (180)
Casablanca Too ~ Chicly Updated Home With Hot Tub	$74,447	$269	73%	1	1	3	$283	❌	✅	✅	Y / Y	⭐️ 4.8 (26)
Rooster Conch~ Amazing Location With Shared Pool	$76,603	$223	92%	1	1	3	$251	✅	❌	❌	Y / Y	⭐️ 5 (27)
Duval Street Suite with full kitchen pool, parking	$106,119	$313	91%	1	1	3	$115	✅	❌	❌	Y / Y	⭐️ 4.9 (90)
Suite \| Walk to Beach \| Hot Tub \| Dog Friendly	$28,020	$245	30%	1	1	1	$122	❌	✅	✅	Y / Y	⭐️ 4.5 (207)
Casita de Catherine by AvantStay \| Patio + Hot Tub	$116,438	$337	94%	1	1	1	$160	❌	✅	✅	Y / Y	⭐️ 4.6 (50)

Return Metrics

225.36% 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)	$9,803	$19,606	$29,410	$39,213	$49,017	$98,034	$294,104
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	$9,803	$19,606	$29,410	$39,213	$49,017	$98,034	$294,104

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

225.36%

Payback Period Days

162

Return on Investment

225.36%

816 South St Apt 3 Key West, Florida, 33040

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,739

Zestimate

$73,337

Annual Revenue

BNBCalc predicts this property will get $291 per night with 69% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 63% 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.

$76,854

Avg annual revenue

70%

Avg occupancy rate

$289

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

$70k

$125k

$185k

$9,803

Profit

Revenue

$73,337

Operating Expenses

$21,534

Operating Income

$51,803

Net Effective Rent

$42,000

Profit (Cash Flow)

$9,803

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

225.36%

Payback Period Days

162