property-location

2151 Lusitania Dr Sarasota, Florida

4 bed • 4 bath • 8 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$119,879

Annual Revenue

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

$15k

$175k

$335k

$510k

The Pearl on the Bay, a breathtaking Bayfront Home
$507,871
$1,849
77%
45842$3,312✅✅✅Yes / Yes❌⭐️ 4.77 (13)Profile
Villa Champagne | Pool, Spa, Dock, Walk to Beach
$251,654
$1,556
52%
4583.52$3,688✅✅✅Yes / Yes❌⭐️ 4.86 (7)Profile
Tropical Retreat | Private Pool, Walk to Beach!
$240,932
$1,839
64%
441042$5,247✅❌❌Yes / Yes❌⭐️ 4.67 (3)Profile
Siesta Bliss ~ Luxury Waterfront Retreat
$223,367
$1,358
39%
45841$700✅✅✅Yes / Yes❌⭐️ 4.96 (28)Profile
Siesta Serenity ~ Pool/Waterslide/Waterfront
$218,943
$1,563
35%
45841$700✅✅✅Yes / Yes❌⭐️ 5 (26)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$17,857/mo

Avg profit / month

-$4,040/mo

Best profit month

Mar $3,663

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-395.45%

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.