property-location

14041 Bellagio Way Osprey, Florida

3 bed • 2 bath • 6 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$53,418

Annual Revenue

Median of 25 comps selected by Barry, creator of this analysis.

$0k

$30k

$60k

$90k

Tropical Pool Paradise - Minutes from the Beach!
$88,545
$285
76%
35823$155✅❌❌Yes / Yes❌⭐️ 4.95 (94)Profile
Close to beach with heated pool
$88,439
$482
45%
34627$751✅❌❌Yes / Yes❌⭐️ 5 (19)Profile
Peaceful Getaway just minutes from the beach
$79,020
$250
77%
35624$230✅✅❌Yes / Yes❌⭐️ 4.98 (119)Profile
Pool, by Nokomis Beach - Flamingo Bay - UNIT A
$65,852
$315
71%
35621$116✅❌❌Yes / Yes❌⭐️ 5 (22)Profile
Pet-Friendly Modern Retreat Near Siesta Key
$65,566
$281
55%
3682.53$200❌❌✅Yes / Yes❌⭐️ 4.83 (41)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$9,846/mo

Avg profit / month

-$4,412/mo

Best profit month

Mar -$1,369

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-599.86%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.