BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1155 Forest Dr, Englewood, FL, 34223

4 bed • 2 bath • 12 guests • $3,500

BNB

Calc

Annual Revenue

$87,366

Profit (Cash Flow)

$22,009

Cash on Cash Return

207.6%

Annual Revenue

$87,366

AirDNA projects $268/night at 67% occupancy ($65,583). Airbtics projects $368/night at 65% occupancy ($87,366). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 65% occupancy rate, $368 rate per night.

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

Percentiles25%50%75%90%
Revenue$45,657$72,588$121,406$192,879
Occupancy54%63%77%86%
Nightly Rate$226$307$422$597

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
BayFront 2.5 ac Private Oasis 2 King bds Game room

No image available

$228,675
$802
74%
433$775✅❌✅Y / Y⭐️ 5 (25)
Luxury House at Prime Location!

No image available

$51,261
$303
44%
433$250✅❌✅Y / Y⭐️ 5 (24)
Waterfront 4Bdr House with pool and bonus room!

No image available

$79,715
$363
60%
447$550✅❌✅Y / Y⭐️ 5 (10)
Near Manasota Beach, Heated Pool!

No image available

$87,362
$266
89%
432$200✅✅✅Y / Y⭐️ 4.8 (14)
Manasota Beachy Cottage

No image available

$29,130
$97
77%
424$150✅❌✅Y / Y⭐️ 5 (107)
Private Beach-Luxury 4BR+SUPs&Kayaks-Pets-BBQ

No image available

$139,735
$523
73%
425$245❌❌✅Y / Y⭐️ 5 (28)
Saltlife Vacation Villa with pool

No image available

$51,743
$213
63%
433$200✅❌❌Y / Y⭐️ 4.5 (8)
Ocean view, Totally remodeled, Beach Home!

No image available

$111,471
$373
80%
42.52$250❌✅✅Y / Y⭐️ 5 (42)
Beach home with heated private pool on golf course

No image available

$79,186
$229
94%
433$200✅❌❌Y / Y⭐️ 5 (37)
Venice Paradise , Where Relaxation Meets Luxury

No image available

$68,695
$211
86%
422$250✅❌❌Y / Y⭐️ 5 (69)
Bayfront Paradise w/ Heated Pool & Balcony!

No image available

$74,049
$227
86%
42.53$284✅❌❌Y / Y⭐️ 5 (50)
El Morrillo, Gazebo Breeze Villa

No image available

$56,867
$298
50%
423$250✅❌❌Y / Y⭐️ 5 (15)
South Venice Hidden Gem

No image available

$77,442
$340
55%
424$300✅❌❌Y / Y⭐️ 5 (15)
"Pelican Nest" Private Beach & Bay access & Pool

No image available

$119,793
$511
63%
433$450✅❌❌Y / Y⭐️ 5 (21)
Tucked Away on Wooded Way

No image available

$69,147
$399
46%
423$200✅❌❌Y / Y⭐️ 5 (68)
Spacious 4BR * POOL * Minutes to Beach

No image available

$51,047
$247
55%
423$150✅❌❌Y / Y⭐️ 5 (5)
Beach + 4 king bedrooms, Family & Friends retreat

No image available

$205,371
$593
94%
442$300❌❌❌Y / Y⭐️ 0 (0)
Villa 1 w/heated pool Downtown

No image available

$25,319
$162
40%
423$150✅❌❌Y / Y⭐️ 5 (2)
Sunset Breeze Retreat

No image available

$65,701
$288
55%
422$340❌❌❌Y / Y⭐️ 5 (13)
Shady Pines

No image available

$62,694
$219
77%
421$135✅❌✅Y / Y⭐️ 4.5 (108)
#6/7) Gulf & Beach views! Outdoor Tiki bar & TV!

No image available

$187,358
$700
72%
423$398✅❌❌Y / Y⭐️ 5 (4)
PARADISE LANDINGS

No image available

$57,293
$247
63%
427$200✅✅❌Y / Y⭐️ 5 (3)
Luxury Lemon Bay 4 BR villa w/ pool

No image available

$57,561
$201
77%
43.55$300✅❌❌Y / Y⭐️ 4.5 (77)
Sunset Preserve

No image available

$57,319
$311
47%
421$285✅✅✅Y / Y⭐️ 5 (8)
Spacious 4 BR Across From Beach w/ Heated Pool

No image available

$101,342
$436
62%
433$300✅❌✅Y / Y⭐️ 5 (28)
Sun-Soaked Beach House

No image available

$121,099
$518
61%
43.52$450❌❌❌Y / Y⭐️ 5 (11)
Tranquility - Sleeps 8 - Waterfront-Private Beach

No image available

$108,433
$552
53%
445$336✅❌❌Y / Y⭐️ 5 (5)
#8/9) Heated Pool-Tiki Bar w/TV-Bikes-Kayaks-Sups!

No image available

$151,126
$633
65%
423$398✅❌❌Y / Y⭐️ 5 (3)
Venice Charming Home

No image available

$29,690
$141
55%
427$275❌❌❌Y / Y⭐️ 5 (30)
San Victoria Paraiso A,B,C

No image available

$103,989
$391
71%
433$400✅❌❌Y / Y⭐️ 5 (5)
Rare Florida Getaway With Pool

No image available

$63,918
$236
74%
439$250✅❌✅Y / Y⭐️ 5 (15)
Spacious Manasota Beach 4 Bed Pool Home with Spa!

No image available

$79,831
$266
82%
431$0✅✅✅Y / Y⭐️ 4.5 (9)
Sunset Estate near Venice Beach

No image available

$40,797
$204
53%
42.53$220❌❌❌Y / Y⭐️ 5 (5)
4 Br lakefront home with heated pool

No image available

$31,230
$154
44%
435$200✅❌❌Y / Y⭐️ 5 (46)
Dockside Beach Retreat C

No image available

$84,337
$348
63%
433$385✅❌✅Y / Y⭐️ 0 (1)
BEAUTIFUL WATER FRONT HOME NEAR BEACHES

No image available

$47,578
$225
56%
422$195❌✅✅Y / Y⭐️ 5 (16)
ManasotaKeyHouse 4bed/4bath, steps to the Beach

No image available

$105,051
$360
78%
443$250❌❌❌Y / Y⭐️ 5 (11)
Bayfront home in Englewood, FL

No image available

$156,910
$418
99%
423$250❌❌✅Y / Y⭐️ 5 (11)
Brand New Luxury House - 2 ml to Manasota Beach

No image available

$64,416
$400
44%
422$0✅❌❌Y / Y⭐️ 5 (8)

Return Metrics

207.62% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$22,008$44,017$66,026$88,034$110,043$220,087$660,262
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$105$213$324$439$557$1,203$4,995
Total Return$22,113$44,230$66,350$88,474$110,601$221,291$665,257

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

207.62%

Payback Period Days

175

Return on Investment

208.62%

property-location

1155 Forest Dr Englewood, Florida, 34223

4 bed • 2 bath • 12 guests

Agent

Inquire about this property

Contact Agent

$87,366

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $268/night at 67% occupancy ($65,583.21). Airbtics projects $368/night at 65% occupancy ($87,366).

Top 44% of comparables

Top 38% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$87,799

Avg annual revenue

65%

Avg occupancy rate

$368

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

$90k

$160k

$230k

Sign up to see the data on 40 all comparables

$22,009

Profit

Revenue

$87,366

Operating Expenses

$23,358

Operating Income

$64,009

Net Effective Rent

$42,000

Profit (Cash Flow)

$22,009

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

207.62%

Payback Period Days

175