BNBCalc.com Rental Arbitrage Analysis Report of 244 Greymon Dr, West Palm Beach, FL, 33405

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

89.54% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

89.54%

Payback Period Days

407

Return on Investment

89.54%

Annual Revenue

$39,855

AirDNA projects $176/night at 62% occupancy ($39,855). Airbtics projects $203/night at 55% occupancy ($40,779). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$22,625$36,494$62,429$96,543
Occupancy43%59%72%80%
Nightly Rate$139$164$230$322

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Palm Beach Tropical Retro Hot Tub Pool 2 Bedrooms
$86,222
$284
80%
2281$85✅✅❌N / Y⭐️ 4.8 (7)Profile

B

The Peacock's Nest
$33,478
$120
73%
2253$120❌❌❌N / Y⭐️ 4.8 (87)Profile

C

West Palm Beach "Jungalow"
$43,657
$213
56%
2241$0❌✅❌N / Y⭐️ 5 (44)Profile

D

Cozy 2BR Near Local Hotspots In West Palm Beach
$69,606
$354
53%
2141$125❌❌❌N / Y⭐️ 5 (47)Profile

E

Cheerful 2-bedroom home & pets stay for free
$55,328
$191
77%
2162$100✅❌✅N / Y⭐️ 4.8 (57)Profile

Operating Expenses

Monthly Expenses

$647

Annual Expenses

$7,769

Utilities

$6

Internet + TV

$1

Water/Sewer

$1

Garbage

$1

Electric

$1

Gas

$1

Other

$1

Maintenance

$545

Rental Insurance

$10

HOA

$0

Landscaping

$1

Ongoing Repairs

$1

Supplies

$150

Software

$50

Pest Control

$1

Permits

$0

Other

$0

Cleaning Cost

$332

Management & Platform Fees

$96

Platform Fee (i.e. Airbnb)

$96

Property Manager Fee

$0

property-location

244 Greymon Dr West Palm Beach, Florida, 33405

2 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$3,300

Zestimate

$39,855

Annual Revenue

BNBCalc predicts this property will get $203 per night with 55% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Top 101% of comparables

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

89.54%

Payback Period Days

407