property-location

20 Whispering Sands Dr Sarasota, Florida

2 bed โ€ข 2 bath โ€ข 5 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

ย 

ย 


$97,851

Annual Revenue

Median of 25 selected comps

$15k

$185k

$355k

$540k

Toes In The Sand | Private Pool, Walk to Beach!
$541,355
$1,497
67%
23621$2,952โœ…โŒโœ…Yes / YesโŒโญ๏ธ 4.93 (30)Profile
In Siesta Village, Heated Pool, Walk to Beach
$177,521
$530
80%
23623$250โœ…โŒโœ…Yes / YesโŒโญ๏ธ 4.9 (31)Profile
Plumbago | Just Steps From Siesta Key Village!
$140,982
$1,482
33%
23621$956โŒโŒโŒYes / YesโŒโญ๏ธ 5 (4)Profile
Oasis at Beach Villa in the heart of Siesta Key
$134,941
$445
82%
23624$67โœ…โœ…โŒYes / YesโŒโญ๏ธ 4.92 (13)Profile
Coastal Cottage in the "Heart" of Siesta Key
$121,661
$615
61%
22425$287โœ…โœ…โœ…Yes / YesโŒโญ๏ธ 5 (9)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$9,199/mo

Avg profit / month

-$3,904/mo

Best profit month

Mar $64

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-15.92%

Cap Rate

3.46%

Profit (Cummulative)

-$46,850

$9,744

$6,500

$35,970

$1,906

Total Gain

$770

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


ยฉ 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.