BNBCalc Short Term Rental Rental Arbitrage Analysis 222 Caddy Rd, Rotonda West, FL, 33947

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$34,264

Profit (Cash Flow)

-$25,127

Cash on Cash Return

-292.2%

Annual Revenue

$34,264

AirDNA projects $174/night at 52% occupancy ($33,047). Airbtics projects $159/night at 59% occupancy ($34,263). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 59% occupancy rate, $159 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,428	$34,969	$49,447	$62,004
Occupancy	48%	58%	71%	83%
Nightly Rate	$138	$157	$181	$193

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bogeys & Beach Retreat	$47,267	$186	64%	3	2	2	$225	✅	❌	❌	Y / Y	⭐️ 5 (12)
Relaxing Family Villa: 3 Bd. King Suite, Sleeps 7,	$33,857	$164	54%	3	2	1	$160	✅	❌	✅	Y / Y	⭐️ 5 (33)
River View W/nearby beaches/golfing/fishing 3Bedr	$26,430	$138	48%	3	2	1	$145	❌	❌	✅	Y / Y	⭐️ 5 (42)
Canal-Front Rotonda West Vacation Rental w/ Pool!	$28,263	$166	44%	3	2	3	$181	✅	❌	✅	Y / Y	⭐️ 4.5 (4)
Your Private Escape in Paradise	$38,919	$248	42%	3	2	2	$220	✅	❌	❌	Y / Y	⭐️ 4.5 (24)
Water View 3bdr,2ba, Close to Beaches Golf/Fishing	$27,939	$141	48%	3	2	1	$145	❌	❌	✅	Y / Y	⭐️ 5 (49)
Waterfront 3bdr 2ba Beaches Golfing Fishing	$33,539	$143	60%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (53)
Fairways and Beaches with a Heated Pool	$44,632	$158	75%	3	2	4	$190	✅	❌	❌	Y / Y	⭐️ 5 (30)
Modern Vacation Home Park Pool near pristine Beach	$64,899	$199	87%	3	2	1	$170	✅	❌	✅	Y / Y	⭐️ 5 (35)
Enjoy Sunny Waterfront Beaches, Golf/fishing Home	$27,123	$129	49%	3	2	1	$145	❌	❌	✅	Y / Y	⭐️ 5 (55)
Specious Golf Getaway: Heated Pool/Sunset n.Beach	$41,911	$161	66%	3	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (24)
Canal View + Heated Pool All Year! Private Spa!	$41,132	$181	58%	3	2	2	$225	✅	✅	❌	Y / Y	⭐️ 5 (76)
Sunny Coastal Retreat,Fishing,Near Mineral Springs	$32,951	$160	50%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (44)
Sunny Getaway: Sleeps 6 , Ocean/ Mineral Springs	$35,476	$157	59%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (39)
2020 HOUSE Salt water heated pool	$52,359	$190	74%	3	2	5	$200	✅	❌	❌	Y / Y	⭐️ 5 (63)
“The 17th Green Oasis” at Rotonda West	$64,087	$187	89%	3	2	4	$159	✅	❌	❌	Y / Y	⭐️ 5 (21)
Rotonda West Dream, 10 min to the beach	$20,813	$97	52%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Waterside Villa! Family Home! Pool! BBQ! Fishing	$42,799	$132	72%	3	3	2	$240	✅	❌	❌	Y / Y	⭐️ 4.8 (21)
River view Villa, 3 bdr,2ba close beaches!	$31,697	$138	59%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (36)
Golfer's Paradise ~ Home with Heated Pool	$42,061	$118	91%	3	2	2	$207	✅	❌	❌	Y / Y	⭐️ 5 (26)
Rotonda West Home w/ Pool & Golf Course View!	$48,335	$148	76%	3	2	5	$258	✅	❌	❌	Y / Y	⭐️ 5 (7)
3BR Pool Oasis Near Beaches \| Sleeps 9	$52,386	$183	68%	3	3	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (13)
Dream location water view pool home	$42,815	$138	83%	3	2	5	$150	✅	❌	✅	Y / Y	⭐️ 5 (20)
Ocean Cove House On The Golf Course HEATED POOL	$29,129	$148	49%	3	2	1	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (36)
New Modern Escape by the Beach with a Heated Pool	$47,053	$273	46%	3	2	2	$275	✅	❌	❌	Y / Y	⭐️ 5 (4)
Waterview Vacation Retreat Close To Ocean	$23,552	$165	39%	3	2	1	$0	❌	❌	✅	Y / N	⭐️ 5 (14)
House over the golf course with heated pool!	$26,816	$126	56%	3	2	7	$175	✅	❌	✅	Y / Y	⭐️ 4.5 (11)
Villa Private Heated Pool &Golf	$47,659	$157	79%	3	0	7	$200	✅	❌	❌	Y / Y	⭐️ 5 (3)
*HEAtED POOL-CANAL WATERfRONT-Near BEACH/GOLF/PARK	$38,776	$148	66%	3	2	2	$280	✅	❌	❌	Y / Y	⭐️ 4.5 (17)
The Coastal Caddyshack	$21,379	$128	45%	3	2	6	$150	❌	❌	❌	Y / Y	⭐️ 5 (12)
Beautiful house with canal view	$15,156	$73	51%	3	2	1	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (114)
А Nice House in a Nice Place!	$26,940	$148	45%	3	2	1	$190	✅	❌	✅	Y / Y	⭐️ 4.5 (180)
Paradise Pool Oasis Vacation Home in Rotonda	$64,190	$193	90%	3	2	6	$207	✅	❌	✅	Y / Y	⭐️ 5 (19)
Sunshine Sanctuary	$20,287	$134	31%	3	2	2	$225	✅	❌	✅	Y / Y	⭐️ 5 (17)
Rotonda Beauty. Cozy home with heated pool	$32,731	$119	71%	3	2	3	$200	✅	❌	✅	Y / Y	⭐️ 4.5 (28)
Relax Poolside in Chic Surroundings	$33,029	$192	47%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (5)
Rotonda 3Br, 2 Bath, 10 min to a beach GolfCourse	$56,529	$234	63%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (9)
Waterfront Family Vacation , Near Ocean, 7 sleeps	$36,495	$169	59%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (9)
LG HEATED POOL*Close To Manasota Key Beach	$20,822	$165	30%	3	2	4	$225	✅	❌	✅	Y / Y	⭐️ 4.5 (42)
Honeycomb Haven: Waterfront Dock, Fishing, Ocean	$34,423	$165	57%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (10)

Return Metrics

-292.17% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$25,126	-$50,253	-$75,380	-$100,506	-$125,633	-$251,267	-$753,801
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	$0	$0	$0	$0	$0	$0	$0
Total Return	-$25,126	-$50,253	-$75,380	-$100,506	-$125,633	-$251,267	-$753,801

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-292.17%

Payback Period Days

Return on Investment

-292.17%

222 Caddy Rd Rotonda West, Florida, 33947

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$34,264

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $174/night at 52% occupancy.Projected nightly rate is $159/night at 59% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$37,416

Avg annual revenue

59%

Avg occupancy rate

$159

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

$15k

$30k

$50k

$65k

-$25,127

Profit

Revenue

$34,264

Operating Expenses

$16,454

Operating Income

$17,809

Net Effective Rent

$42,936

Profit (Cash Flow)

-$25,127

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-292.17%

Payback Period Days