property-location

3823 Kingston Blvd Sarasota, Florida

3 bed • 2 bath • 6 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$70,550

Annual Revenue

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

$5k

$45k

$85k

$130k

NEW heated POOL -5 min from Siesta, 3/2 House
$129,089
$444
69%
33621$273✅❌✅Yes / Yes❌⭐️ 4.91 (80)Profile
Velvet Blue 3BR Home · Heated Pool · Near Siesta
$112,720
$455
57%
33622$273✅❌✅Yes / Yes❌⭐️ 4.83 (66)Profile
Serene&Clean Large Pool Minutes to Siesta Key!
$99,752
$430
57%
34623$200✅❌❌Yes / Yes❌⭐️ 4.99 (74)Profile
Beachside Bliss: Family Paradise/Siesta Key3BR/2BA
$96,429
$274
84%
34621$185❌❌❌Yes / Yes❌⭐️ 4.95 (130)Profile
5Stars Tiki, Heated Pool, Close to Beaches and ALL
$92,390
$307
67%
34623$318✅❌✅Yes / Yes❌⭐️ 4.91 (136)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$6,387/mo

Avg profit / month

-$1,535/mo

Best profit month

Mar $1,625

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-196.22%

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.