BNBCalc Short Term Rental Rental Arbitrage Analysis 2411 Belle Rd

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$45,005

Profit (Cash Flow)

-$26,845

Cash on Cash Return

-312.2%

Annual Revenue

$45,005

AirDNA projects $202/night at 61% occupancy ($45,005). Airbtics projects $228/night at 63% occupancy ($52,463). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 61% occupancy rate, $202 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,721	$45,539	$68,026	$118,638
Occupancy	53%	64%	74%	86%
Nightly Rate	$146	$191	$246	$369

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stylish Home with Heated Pool, 3 minutes to beach	$47,442	$170	73%	3	3	2	$200	✅	❌	✅	Y / Y	⭐️ 4.9 (70)
Florida Vacation on the bay	$20,334	$103	47%	3	3	3	$170	❌	❌	❌	Y / Y	⭐️ 5 (28)
Bayshore Vacation Property	$88,050	$324	74%	3	3	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (10)
6min to Beach. Saltwater Pool, Jacuzzi. Fits 8ppl.	$64,821	$312	56%	3	2	2	$200	✅	✅	✅	Y / Y	⭐️ 4.9 (54)
Venice Pool Home, (Heated) Near Manasota Beach	$46,670	$147	86%	3	2	2	$200	✅	❌	❌	Y / Y	⭐️ 4.7 (112)
Manasota Beach Getaway, 1 min walk to Lemon Bay	$56,803	$173	88%	3	2	3	$180	❌	❌	✅	Y / Y	⭐️ 4.9 (91)
Manasota Beach Home w/Pool Rare Rental Available	$65,202	$196	89%	3	2	3	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (176)
Sunrise Deluxe Villa -Heated Pool &Spa-near beach	$94,902	$303	85%	3	2	3	$210	✅	✅	❌	Y / Y	⭐️ 5 (34)
Shamrock Park, Legacy Trail and Manasota Key!	$21,886	$70	80%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Bicycle to Manasota Beach	$50,013	$235	57%	3	2	3	$275	✅	❌	❌	Y / Y	⭐️ 4.8 (16)
Manasota Lemon Bay House	$50,508	$200	69%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (12)
Enjoyable House Next To Manasota Beach	$32,555	$146	58%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.2 (14)
A Wave from It All Villa	$44,674	$136	82%	3	2	3	$270	✅	❌	❌	Y / Y	⭐️ 4.8 (68)
King Bed Pool Home Beach Only 1/2 Mile	$52,205	$219	64%	3	2	2	$165	✅	❌	✅	Y / Y	⭐️ 4.3 (4)
Retro-Retreat	$30,800	$154	54%	3	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Star of Venice, close to beaches, pool	$50,409	$188	73%	3	2	4	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (31)
Venice Vacation Villa with Heated Pool near BEACH	$29,950	$141	56%	3	2	3	$175	✅	❌	❌	Y / Y	⭐️ 4 (8)
VENICE Near Beaches/Heated Pool 5 Star LUXE	$38,361	$140	67%	3	2	3	$175	✅	❌	❌	Y / Y	⭐️ 4.9 (150)
Heated Salt-Water Pool, near the beach!	$44,573	$258	44%	3	2	3	$210	✅	❌	✅	Y / Y	⭐️ 4.8 (53)
Cozy luxurious new house in Venice	$35,674	$174	55%	3	2	2	$180	✅	❌	✅	Y / Y	⭐️ 4.9 (44)
3bdr, heated pool, 5min from beach	$39,824	$144	75%	3	2	7	$120	✅	❌	✅	Y / Y	⭐️ 4.7 (36)
Cheerful 3 bedroom home with a heated pool	$82,508	$362	62%	3	2	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (4)
Manasota Beach Vacation Rental	$73,331	$250	79%	3	2	5	$175	✅	❌	❌	Y / Y	⭐️ 4.9 (75)
Pool Home in South Venice	$58,904	$223	67%	3	2	5	$180	✅	❌	✅	Y / Y	⭐️ 5 (22)
3 Bedroom Pool Home in Venice	$34,968	$135	65%	3	2	3	$170	✅	❌	✅	Y / Y	⭐️ 4.5 (20)
Venice 3 bedroom contemporary home with pool	$131,906	$680	53%	3	3	3	$0	✅	✅	❌	Y / Y	⭐️ 0 (3)
Beautiful House close to the Beach	$39,254	$195	55%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (4)
Low Rates Serene Lake Frt-Pool Home 3Bd/2Ba/Lr/Kt	$38,426	$117	86%	3	2	5	$190	✅	❌	✅	Y / Y	⭐️ 5 (13)
Venice 3-bedroom Villa with Pool	$93,326	$593	43%	3	3	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (14)
Manasota Beach Vacation Villa w/ Pool, Spa, Lanai	$82,056	$236	95%	3	3	1	$275	✅	✅	❌	Y / Y	⭐️ 0 (3)
Venice Paradise !!	$17,406	$142	31%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (52)
Family friendly vacation home in sunny Florida	$39,089	$167	60%	3	2	4	$200	❌	❌	❌	Y / Y	⭐️ 5 (16)
Your own piece of Paradise	$48,956	$209	64%	3	2	7	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (50)
WATERFRONT WITH HEATED POOL MINUTES FROM THE BEACH	$81,662	$439	50%	3	2	5	$250	✅	❌	❌	Y / Y	⭐️ 5 (4)
Beautiful Remodeled Pool Home 1/2 Mile To Beach	$64,344	$245	70%	3	2	3	$175	✅	❌	✅	Y / Y	⭐️ 4.2 (25)
Tranquil 3/2 home with POOL🌴4 min. to beach	$30,762	$185	44%	3	2	3	$135	✅	❌	❌	Y / Y	⭐️ 4.7 (9)
Spacious Home w/ Heated Pool & Hot Tub near Beach	$59,473	$225	72%	3	2	6	$100	✅	✅	❌	Y / Y	⭐️ 5 (25)
Luxury home,heated pool-Spa, 5G WiF, fishing pier	$66,375	$465	39%	3	2	2	$175	✅	✅	✅	Y / Y	⭐️ 4.9 (48)
2460 Manasota Beach Road	$27,539	$172	43%	3	2	7	$232	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

-312.15% 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)	-$26,845	-$53,690	-$80,535	-$107,381	-$134,226	-$268,453	-$805,359
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	-$26,845	-$53,690	-$80,535	-$107,381	-$134,226	-$268,453	-$805,359

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-312.15%

Payback Period Days

Return on Investment

-312.15%

2411 Belle Rd Englewood, Florida, 34223

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,199

Zestimate

$45,005

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $202/night at 61% occupancy.Projected nightly rate is $228/night at 63% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$52,337

Avg annual revenue

63%

Avg occupancy rate

$228

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

$55k

$90k

$135k

-$26,845

Profit

Revenue

$45,005

Operating Expenses

$17,851

Operating Income

$27,155

Net Effective Rent

$54,000

Profit (Cash Flow)

-$26,845

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-312.15%

Payback Period Days