BNBCalc Short Term Rental Rental Arbitrage Analysis 9461 N Camel Dr, Citrus Springs, FL, 34434

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$28,938

Profit (Cash Flow)

-$2,424

Cash on Cash Return

-36.7%

Annual Revenue

$28,938

AirDNA projects $196/night at 67% occupancy ($47,963). Airbtics projects $139/night at 57% occupancy ($28,938). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 57% occupancy rate, $139 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,217	$27,983	$48,182	$56,149
Occupancy	44%	53%	72%	78%
Nightly Rate	$107	$136	$174	$186

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Duplex Urban Escape	$21,587	$104	48%	2	2	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (20)
Coral Cove. 1 mi to Rainbow. Boat Slip.	$29,398	$87	85%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (330)
Riverside Retreat. 1 mi to Rainbow. Boat Slip.	$28,133	$89	76%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (188)
Elegant Escape. 1 mi to Rainbow. Boat Slip.	$28,222	$90	78%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (159)
Historic Dunnellon 2 bedroom at Rainbow River	$20,767	$108	50%	2	1.5	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (55)
2BR, Hot Tub, Kayaks & Games—Walk to Rainbow River	$37,183	$142	64%	2	1	1	$100	❌	✅	✅	Y / Y	⭐️ 5 (91)
Charming Hernando Retreat w/ Screened Patio!	$15,031	$86	38%	2	2	2	$145	❌	❌	❌	N / Y	⭐️ 5 (4)
Private Tropical pool w/ Rainbow springs access	$50,764	$224	61%	2	2	3	$125	✅	❌	✅	Y / Y	⭐️ 5 (145)
“Divers Inn” on The Rainbow River	$31,472	$112	74%	2	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (115)
Rainbow River Hideaway - River Access	$45,851	$179	66%	2	2	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (66)
Lake Rousseau Sunsets from Screen Porch + Firepit	$33,178	$92	76%	2	2	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (134)
Pet friendly use of kayaks great dock, screen room	$40,005	$194	55%	2	2	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (88)
JoMo Retreat on the Withlacoochee River!	$37,687	$135	72%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (276)
River Retreats Escape/Angler’s Paradise	$28,830	$96	78%	2	1	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (97)
Little Cute Home	$21,185	$115	49%	2	2	1	$20	❌	❌	❌	Y / Y	⭐️ 5 (30)
Dunnellon Vacation Rental w/ Pool - Kayak & Fish!	$42,267	$144	76%	2	2	2	$135	✅	❌	❌	Y / Y	⭐️ 5 (28)
Riverfront Apt w/ Kayak Launch in Dunnellon	$23,375	$186	32%	2	2	2	$104	❌	❌	❌	Y / N	⭐️ 4.5 (22)
Rainbow River getaway - kayaks, tubes & golf cart	$39,151	$152	69%	2	1.5	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (243)
Bougie Tin Can	$39,785	$174	57%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
River Garden Inn a Riverfront Retreat	$33,545	$169	52%	2	1.5	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (25)
A-Frame with Rainbow River access via Com. Park	$30,527	$174	46%	2	1.5	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (80)
The Cozy Trailer	$22,131	$63	86%	2	1	1	$60	❌	❌	✅	N / N	⭐️ 5 (73)
Rainbow River Retreat	$25,551	$128	51%	2	2	2	$75	❌	❌	❌	N / Y	⭐️ 5 (11)
Winding River Retreat	$50,334	$201	67%	2	2	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (57)
6 Guest River Retreat! Free river access! Pets+	$20,023	$147	34%	2	2	1	$115	❌	❌	✅	Y / Y	⭐️ 5 (19)
Quaint 2/2! Pets Ok!	$21,150	$127	42%	2	2	1	$115	❌	❌	✅	Y / Y	⭐️ 5 (11)
2BR bungalow D-Pets ok!	$21,052	$128	40%	2	2	1	$115	❌	❌	✅	Y / Y	⭐️ 5 (17)
Westy's Boho Bungalow@ Rainbow River.	$56,082	$186	80%	2	2	3	$145	❌	❌	✅	Y / Y	⭐️ 5 (105)
The Shore House, minutes from Rainbow Springs!	$24,396	$127	49%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (59)
Cozy 2-Bedroom Dunnellon Abode	$27,594	$157	43%	2	1	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (69)
Crane House on the Withlacoochee River	$26,360	$177	40%	2	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (8)
3 Mi to Rainbow Springs: Home w/ Yard in Dunnellon	$24,652	$161	38%	2	2	3	$135	❌	❌	❌	Y / Y	⭐️ 5 (4)
Walk to the Rainbow River	$23,524	$154	41%	2	2	4	$115	❌	❌	✅	Y / Y	⭐️ 5 (16)
🎣Withlacoochee Riverfront A-Frame🦆Boardwalk-Dock🐊	$41,222	$222	47%	2	1.5	1	$120	❌	✅	❌	Y / Y	⭐️ 5 (190)
Country Crossing Hideaway.	$20,849	$87	61%	2	1	3	$99	❌	❌	✅	Y / Y	⭐️ 5 (40)
Peaceful Dunnellon Cabin w/ Fire Pit & Boat Dock!	$31,187	$126	60%	2	2	2	$104	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
The Lakeside River House	$34,839	$110	84%	2	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (194)
Cozy house in Citrus springs	$15,318	$89	45%	2	1	3	$30	❌	❌	❌	Y / Y	⭐️ 4.6 (39)
Quiet Snowbird Retreat: Comfy, Clean, Affordable	$36,063	$183	52%	2	2	2	$69	❌	❌	✅	Y / Y	⭐️ 5 (8)
Rainbow River Bungalow R	$21,446	$137	39%	2	2	1	$115	❌	❌	✅	Y / Y	⭐️ 5 (19)

Return Metrics

-36.72% 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)	-$2,423	-$4,847	-$7,271	-$9,694	-$12,118	-$24,236	-$72,710
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	-$2,423	-$4,847	-$7,271	-$9,694	-$12,118	-$24,236	-$72,710

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-36.72%

Payback Period Days

Return on Investment

-36.72%

9461 N Camel Dr Citrus Springs, Florida, 34434

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$28,938

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $196/night at 67% occupancy ($47,963.84). Airbtics projects $174/night at 57% occupancy ($28,938).

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$30,542

Avg annual revenue

57%

Avg occupancy rate

$139

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

$40k

$55k

-$2,424

Profit

Revenue

$28,938

Operating Expenses

$15,762

Operating Income

$13,176

Net Effective Rent

$15,600

Profit (Cash Flow)

-$2,424

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-36.72%

Payback Period Days