BNBCalc Short Term Rental Rental Arbitrage Analysis Dunlawton Bridge, Port Orange, FL,

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$32,288

Profit (Cash Flow)

$1,690

Cash on Cash Return

38.9%

Annual Revenue

$32,288

AirDNA projects $119/night at 57% occupancy ($24,774). Airbtics projects $111/night at 59% occupancy ($23,919). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, $130 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,717	$23,890	$34,454	$48,674
Occupancy	52%	59%	68%	77%
Nightly Rate	$79	$105	$130	$164

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fenced in yard. Pets Bike & Trailer parking FREE	$31,154	$105	75%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (255)
Seaside bungalow	$28,812	$110	66%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.5 (268)
Cozy Kahuna, BIG view!	$23,463	$74	84%	1	1	2	$79	❌	❌	❌	Y / Y	⭐️ 5 (210)
Amazing Ocean Front Studio in Daytona Beach!	$21,531	$88	59%	1	1	1	$79	❌	❌	❌	Y / Y	⭐️ 4.5 (283)
5th floor oceanfront studio condo	$18,917	$75	66%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Beachfront Suite \| Daytona Beach, FL \| Ocean Views	$13,893	$39	78%	1	1	1	$89	❌	❌	❌	N / Y	⭐️ 5 (64)
Ocean-View Condo w/ Balcony on Daytona Beach!	$38,089	$164	57%	1	1	3	$155	✅	✅	❌	Y / Y	⭐️ 4.5 (6)
BeachviewBalcony+KingBed	$28,281	$96	76%	1	1	1	$78	✅	❌	❌	N / Y	⭐️ 5 (53)
Bright Daytona Beach Condo w/ Community Pool!	$38,068	$112	88%	1	2	2	$124	✅	❌	❌	Y / Y	⭐️ 4.5 (59)
NEWAmazing Ocean View Getaway Studio in Daytona	$14,454	$70	48%	1	1	1	$79	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Cozy Kahuna II, BIGGER view!	$21,036	$78	70%	1	1	2	$79	❌	❌	❌	Y / Y	⭐️ 5 (131)
Beach Lovers Landing 1 bdrm Daytona	$18,540	$103	46%	1	1	1	$100	❌	❌	❌	N / Y	⭐️ 5 (112)
Top Floor Oceanfront Condo w/ Pool & Beach Access!	$33,921	$136	64%	1	1	1	$135	✅	✅	❌	Y / Y	⭐️ 4.6 (6)
Poolside Suite 101 \| Beach Front, Pool & Hot Tub	$23,848	$103	57%	1	1	1	$135	✅	✅	❌	Y / Y	⭐️ 5 (14)
Beachfront piece of heaven!	$24,760	$149	43%	1	1	2	$120	✅	✅	❌	Y / Y	⭐️ 5 (26)
Breathtaking Views, Heated Pool & Beach Access!	$32,064	$123	65%	1	1	1	$135	✅	✅	❌	Y / Y	⭐️ 4.6 (12)
Ocean View Suite w/ Pool, Hot Tub & Beach Access	$25,995	$114	57%	1	1	1	$135	✅	✅	❌	Y / Y	⭐️ 4.5 (10)
Updated Ocean Front Condo \| Aquamarine Suite 201	$22,681	$105	54%	1	1	2	$135	✅	✅	❌	Y / Y	⭐️ 4.2 (4)
Private 9th Floor Balcony-Beach & River Views	$38,565	$191	55%	1	1	3	$105	✅	✅	❌	Y / Y	⭐️ 5 (3)
Coastal Suite (110)	$14,921	$114	34%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 4.5 (8)
Contemporary Cottage Condo Plush Ocean Front King	$30,750	$118	68%	1	1	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (74)
"Pirates Cove" vacation getaway	$17,604	$67	62%	1	1	2	$80	✅	❌	❌	Y / Y	⭐️ 4.5 (75)
NEW Gorgeous Ocean Front Studio Private Balcony!	$19,535	$76	61%	1	1	1	$79	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Daytona Beach Ocean Front View Getaway	$38,132	$138	74%	1	1	3	$70	❌	❌	❌	Y / Y	⭐️ 5 (52)
Cozy Little sun Spot. Pool is closed.	$12,948	$66	50%	1	1	4	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Cozy Condo-3 Min Walk2Beach-1Bd/1Ba/Lr/Kit-Unit#1	$18,519	$71	68%	1	1	5	$100	❌	❌	✅	Y / Y	⭐️ 5 (48)
Tropical Palms \| Partial Ocean View, Pool, Hot Tub	$23,015	$101	57%	1	1	1	$135	✅	✅	❌	Y / Y	⭐️ 4.6 (18)
Daytona Beach Shores Condo w/ Ocean Views!	$30,489	$136	60%	1	1	3	$129	❌	❌	❌	Y / Y	⭐️ 5 (9)
Condo Daytona Beach	$61,802	$217	77%	1	1	2	$135	✅	✅	❌	Y / Y	⭐️ 5 (7)
Cozy Condo 3 Min Walk2Beach-Unit 2 1Bd/1Ba/LR/Kitc	$20,344	$80	68%	1	1	4	$120	❌	❌	✅	Y / Y	⭐️ 5 (37)
Davis' Shore Thing. Pool closed.	$25,237	$128	52%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.7 (28)
Adorable beach bungalow next to the Ocean	$16,119	$105	39%	1	1	2	$90	❌	❌	✅	N / Y	⭐️ 5 (11)
Ocean Retreat-Sunglow Resort-2nd Floor-Cable-WiFi!	$27,782	$189	39%	1	1	3	$105	✅	✅	❌	Y / Y	⭐️ 0 (0)
*GORGEOUs! Direct Ocean Front Private Balcony	$25,366	$120	54%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (29)
NEW Gorgeous Ocean Front King Bed in Daytona!	$21,816	$78	65%	1	1	1	$79	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
OceanFront-Rare 1 Bdrm-Prvt Balcony-Secure WiFi!	$32,703	$165	53%	1	1	3	$105	✅	❌	❌	N / Y	⭐️ 4.5 (16)
Ocean View Studio Apartment	$35,010	$110	80%	1	1	10	$110	❌	❌	❌	N / Y	⭐️ 4.9 (200)
MODERNStunning Oceanfront Private Balcony	$29,340	$142	55%	1	1	1	$79	❌	❌	❌	Y / Y	⭐️ 5 (28)

Return Metrics

38.85% 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)	$1,690	$3,380	$5,070	$6,760	$8,450	$16,901	$50,705
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	$1,690	$3,380	$5,070	$6,760	$8,450	$16,901	$50,705

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

38.85%

Payback Period Days

940

Return on Investment

38.85%

Dunlawton Bridge Port Orange, Florida

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

$32,288

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $119/night at 57% occupancy.Projected nightly rate is $111/night at 59% occupancy.

Occupancy Rate

Top 28% 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.

$25,437

Avg annual revenue

59%

Avg occupancy rate

$111

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

$5k

$25k

$45k

$65k

$1,690

Profit

Revenue

$32,288

Operating Expenses

$16,197

Operating Income

$16,090

Net Effective Rent

$14,400

Profit (Cash Flow)

$1,690

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

38.85%

Payback Period Days

940