BNBCalc Short Term Rental Rental Arbitrage Analysis 617 Mangrove Point Road, Siesta Key, Sarasota, FL, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$117,725

Profit (Cash Flow)

$51,421

Cash on Cash Return

432.1%

Annual Revenue

$117,725

AirDNA projects $474/night at 68% occupancy ($117,725).

BNB Calc projects a 68% occupancy rate, $474 rate per night.

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

Return Metrics

432.11% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$51,421	$102,842	$154,263	$205,684	$257,105	$514,211	$1,542,634
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	$51,421	$102,842	$154,263	$205,684	$257,105	$514,211	$1,542,634

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

432.11%

Payback Period Days

Return on Investment

432.11%

617 Mangrove Point Rd Siesta Key, Florida, 34242-1229

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$117,725

Annual Revenue

Projected nightly rate is $474/night at 68% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$51,421

Profit

Revenue

$117,725

Operating Expenses

$26,704

Operating Income

$91,021

Net Effective Rent

$39,600

Profit (Cash Flow)

$51,421

$11,900

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$3,400

Total

$11,900

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

432.11%

Payback Period Days