BNBCalc Short Term Rental Cohost Analysis 100 Sacarma Dr, Cudjoe Key, FL, 33042

2 bed • 3 bath • 6 guests • $1,414,000

BNB

Calc

Report by:

Nemo Napijalo

CEO at Lux Short Term Stays

+18137388749

info@luxshorttermstays.com

Owner income

$71,332

Per year

This Airbnb could earn an additional

$3,452

Per month vs a Long-Term Rental

Annual Revenue range

$68,218 - $156,787

Annual Revenue

$101,903

AirDNA projects $384/night at 71% occupancy ($99,580). Airbtics projects $315/night at 64% occupancy ($73,633). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 75% occupancy rate, $372 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,624	$68,218	$104,274	$156,787
Occupancy	53%	63%	75%	89%
Nightly Rate	$236	$290	$372	$470

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Newly Renovated Oceanside House with Pool	$95,608	$327	78%	2	3	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (222)
Oceanside home 107,dock,kayaks,bikes,pool,fishing,	$127,038	$445	78%	2	3	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (16)
Oceanside home 111, dock,kayaks,bikes,pool,fishing	$155,840	$513	83%	2	3	4	$0	✅	❌	❌	Y / Y	⭐️ 5 (12)
Paradise at Cudjoe Bay	$81,072	$317	69%	2	3	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (163)
Keysie Does It at Cudjoe Key	$87,936	$268	82%	2	3	1	$369	✅	❌	❌	Y / Y	⭐️ 5 (13)
Oceanside home 109, dock,kayaks,bikes,pool,fishing	$109,156	$466	64%	2	3	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
WATERFRONT PARADISE AT VENTURE OUT+ BIKES & KAYAKS	$90,655	$302	79%	2	2	1	$175	✅	✅	❌	Y / Y	⭐️ 5 (278)
Mermaid Magic at Venture Out	$101,420	$278	96%	2	2	1	$369	✅	✅	❌	Y / Y	⭐️ 5 (17)
Oceanview Paradise@Venture Out+4 Bikes & 2 Kayaks!	$57,907	$246	62%	2	1	1	$160	✅	✅	❌	Y / Y	⭐️ 4.5 (149)
Crystal Clear Water Getaway!	$46,803	$251	50%	2	1	3	$130	✅	✅	❌	Y / Y	⭐️ 4.5 (38)
Calypso Cottage	$61,163	$241	68%	2	1	3	$150	✅	✅	❌	Y / Y	⭐️ 4.5 (136)
ATLANTIS...Ocean Front Cottage Retreat!	$114,026	$566	54%	2	2	3	$175	✅	✅	❌	Y / Y	⭐️ 5 (147)
Sunrise Beach Escape	$93,711	$346	74%	2	3	7	$0	✅	❌	❌	Y / Y	⭐️ 5 (105)
Postcard Point at Venture Out	$77,628	$222	89%	2	2	1	$369	✅	✅	❌	Y / Y	⭐️ 4.9 (17)
Cudjoe Bay Access Vacation House In Paradise	$40,506	$217	51%	2	1	28	$200	❌	❌	✅	Y / N	⭐️ 0 (1)
Blue Heaven in Cudjoe Key #99	$88,772	$341	70%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (13)
Beach house in the Keys	$97,425	$413	63%	2	2	1	$270	✅	✅	❌	Y / Y	⭐️ 0 (0)
Ocean View 2/2 on Canal	$63,076	$249	67%	2	2	3	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (126)
Riley's Retreat - Venture Out 107	$87,264	$306	75%	2	0	1	$270	✅	✅	✅	Y / N	⭐️ 4.5 (3)
Seas The Day in Cudjoe Key	$51,305	$220	63%	2	1	2	$169	✅	✅	❌	Y / Y	⭐️ 4.5 (31)
Fisherman's Paradise Cudjoe Key	$52,478	$214	67%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (8)
Fun in the Sun in Cudjoe Key!	$107,080	$390	74%	2	2	2	$169	✅	✅	❌	Y / Y	⭐️ 4.9 (24)
Fanta Sea in Cudjoe Key!	$88,764	$336	71%	2	1	3	$169	✅	✅	❌	Y / Y	⭐️ 4.2 (8)
Blackbeard's Hideaway \| Cozy cottage on Cudjoe Key	$38,188	$186	55%	2	1.5	1	$312	❌	❌	✅	Y / Y	⭐️ 5 (4)
Paradise Palms in Cudjoe Key #635	$41,077	$261	43%	2	2	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (6)
Summerland Heaven	$106,085	$527	55%	2	2	28	$350	✅	❌	✅	Y / Y	⭐️ 0 (2)
Ocean & Sunset View home Private Launch-28dy min	$29,668	$193	42%	2	2	28	$350	❌	❌	❌	Y / Y	⭐️ 0 (1)
Bring your Boat!	$56,163	$465	33%	2	2	30	$200	❌	❌	✅	Y / N	⭐️ 4 (3)
Blue Chill Vacation!!!	$43,872	$190	55%	2	1	2	$110	✅	❌	❌	Y / Y	⭐️ 4.4 (29)
Sailfish Dream on Cudjoe Key-28 day minimum	$26,755	$170	43%	2	2	28	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Sportsman’s Paradise at Turtle Cove	$86,243	$548	43%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4 (1)
Welcome to our Florida Keys "Sea-Cove"! Cudjoe-Key	$86,354	$251	94%	2	2	28	$500	✅	❌	❌	Y / Y	⭐️ 5 (2)
Casa Del Mar in Venture Out Unit 253	$44,551	$329	37%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Catch n' Relax in the Keys!	$63,392	$308	55%	2	2	3	$169	✅	✅	❌	Y / Y	⭐️ 4.8 (12)
Sunshine 23 \| Dog-friendly canalfront home	$74,810	$194	100%	2	2	1	$312	❌	❌	✅	Y / Y	⭐️ 0 (1)
New Charming Coastal Retreat\|Steps from the Shore!	$50,597	$256	54%	2	3	30	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Sunset views, perfect fisherman's house.	$42,476	$219	53%	2	2	28	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Pelicans Roost - Venture Out Unit 454	$87,840	$400	60%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
2/2 Pool Home on Cudjoe Key	$97,722	$267	100%	2	2	28	$322	❌	❌	❌	Y / Y	⭐️ 0 (0)
The Bug Shack - Venture Out Unit 559	$57,594	$366	43%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)

100 Sacarma Dr Cudjoe Key, Florida, 33042

2 bed • 3 bath • 6 guests

Inquire about this property

Contact Nemo

CEO at Lux Short Term Stays

$101,903

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $384/night at 71% occupancy.Projected nightly rate is $315/night at 64% occupancy.

Occupancy Rate

Top 26% 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.

$75,250

Avg annual revenue

64%

Avg occupancy rate

$315

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

$70k

$110k

$155k

$20,381

Profit

Revenue

$101,903

Cleaning

$11,990

Cohost commission

$20,381

Owner payout

$71,332

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

10,254 sqft

Year built:

1982

Size:

1,200 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced air, Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 10,254 sqft

Building area: 1,200 sqft

Garage: No

Heating: Forced air, gas

Pool: No

Fireplaces: -

Basement: No

Cooling: Central

View: Water

Parking: -

Amenities: Dishwasher, Dryer, Microwave, Range / Oven, Refrigerator, Washer

Price per square foot: $1,178

Lot Info

Zoning: -

Land Use: -

Parcel Number: 00175290000000

Flood Zone: Yes, Zone High risk: Coastal areas with additional velocity hazard from waves

Tax Info

Year Assessed: 2023

Assessed Value: $1,091,325

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $1,414,000

Schools

High School: Key West High School with 5/10 star rating