BNBCalc Short Term Rental Cohost Analysis 631 N Orange Ave Unit 204 Sarasota FL 34236

2 bed • 2 bath • 6 guests • $201,500

BNB

Calc

Owner income

$27,843

Per year

This Airbnb could earn an additional

-$635

Per month vs a Long-Term Rental

Annual Revenue range

$42,163 - $82,618

Annual Revenue

$39,775

AirDNA projects $157/night at 72% occupancy ($41,287). Airbtics projects $165/night at 66% occupancy ($39,775). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 66% occupancy rate, $165 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,664	$42,163	$54,620	$82,618
Occupancy	57%	68%	74%	82%
Nightly Rate	$118	$162	$193	$266

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bungalow in downtown Sarasota, Gillespie Park	$62,877	$250	68%	2	1	3	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
The Sarasota Seahorse Cottage	$47,408	$269	48%	2	1	7	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (60)
Family walk downtown, enjoy Fast Wifi & Cozy beds	$39,917	$118	87%	2	1	1	$111	❌	❌	❌	Y / Y	⭐️ 5 (51)
Walk Downtown, Ultra Wi-Fi, Comfy Beds and Zen	$46,900	$131	92%	2	1	1	$111	❌	❌	❌	Y / Y	⭐️ 5 (106)
Gillespie Park Mid-Century Duplex	$31,154	$133	64%	2	1	7	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (39)
E Nice appartmans close to Downtown Sarasota	$19,216	$150	35%	2	1	7	$85	❌	❌	✅	N / N	⭐️ 4.7 (34)
Downtown Single Family Bungalow, Near Beach&Dining	$21,447	$78	66%	2	1	1	$151	❌	❌	✅	Y / N	⭐️ 2.8 (9)
411✬Near Beaches✬Laurel Park✬Full Kitchen✬FastWifi	$40,041	$181	57%	2	1	3	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (44)
The Sweet Spot! Walk to DT and Bayfront Sunsets!	$58,676	$192	82%	2	1	8	$150	❌	❌	❌	Y / Y	⭐️ 5 (118)
Downtown SRQ Laurel Park NEW* 2 bedroom* 75” TV	$36,742	$188	51%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Downtown Sarasota, Beach, Park, Sunshine, and FUN!	$53,927	$266	54%	2	1	7	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
407✬Near Beaches✬Laurel Park✬Full Kitchen✬FastWifi	$47,461	$182	67%	2	1	3	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
High speed Internet, Downtown, Beach Items & MORE	$33,545	$119	74%	2	1	2	$109	❌	❌	✅	Y / Y	⭐️ 5 (50)
Quiet Downtown Sarasota Villa. Updated 2022.	$36,050	$198	46%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Cozy 2 Bedroom Private Unit	$30,423	$118	68%	2	1	7	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (92)
Duplex - just mins to Siesta Beach - no pet fee	$34,418	$140	63%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (261)
Cute & Clean 2 Bedroom, 1 Bath Apartment	$26,661	$92	74%	2	1	7	$90	❌	❌	✅	Y / Y	⭐️ 4.9 (139)
Tropical Oasis in Gillespie Park	$42,069	$168	67%	2	1	7	$60	❌	❌	✅	Y / Y	⭐️ 5 (60)
Authentic Florida Bungalow near Downtown and Beach	$21,586	$70	83%	2	1	7	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (172)
Fenced backyard, near Downtown	$31,889	$105	77%	2	1	1	$105	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Cocoanut neighborhood, king bed	$29,744	$95	76%	2	1	1	$105	❌	❌	❌	Y / Y	⭐️ 4.7 (34)
Duplex just mins to Siesta Beach onsite Putt-putt	$43,087	$152	72%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (54)
Minutes to downtown renovated oasis with nostalgia	$27,506	$98	70%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (56)
❤ Villa & Garden in Downtown ~ 5 Min to Beaches	$61,175	$181	89%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (281)
Downtown Apartment w/ Pool Deck, Gym, & Coworking	$52,043	$198	69%	2	2	1	$120	✅	❌	✅	Y / Y	⭐️ 4.8 (128)
Downtown Apartment w/ Pool Deck, Gym, & Coworking	$52,662	$188	72%	2	2	1	$120	✅	❌	✅	Y / Y	⭐️ 4.8 (127)
Downtown apartment with pool, gym and cowork space	$55,836	$200	73%	2	2	1	$120	✅	❌	✅	Y / Y	⭐️ 4.8 (155)
2BR, 2BA home in the heart of downtown Sarasota	$29,670	$101	77%	2	2	7	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (110)
The Starfish Bungalow	$77,792	$313	67%	2	1	7	$135	❌	❌	❌	Y / Y	⭐️ 5 (68)
Downtown Sarasota, Beach, Park, Sunshine, and FUN!	$56,699	$266	57%	2	1	7	$150	❌	❌	❌	Y / Y	⭐️ 5 (20)
Fresh & Remodeled Downtown Apartment	$30,623	$165	50%	2	1	3	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Downtown Home W/ Fire Pit- 5 Min to Beach	$72,814	$275	70%	2	1	1	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (30)
DOWNTOWN SRQ Historic Laurel Park 204	$18,915	$152	34%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (89)
Chasing the Sun- Downtown Burns Court	$32,342	$160	54%	2	1	7	$150	❌	❌	❌	Y / Y	⭐️ 5 (51)
Downtown Apt w/ pool, gym & co-work.	$48,288	$188	66%	2	2	1	$125	✅	❌	✅	Y / Y	⭐️ 4.8 (98)
Downtown Apt w/ Pool, Gym, & Coworking Unit 330	$60,112	$203	78%	2	2	1	$120	✅	❌	✅	Y / Y	⭐️ 4.8 (149)
Downtown Apartment w/ Pool Deck, Gym, & Coworking	$42,376	$136	82%	2	2	1	$120	✅	❌	✅	Y / Y	⭐️ 4.8 (120)
Lovely Modern Apartment	$28,361	$97	72%	2	2	7	$100	❌	❌	✅	Y / Y	⭐️ 5 (79)
Escape To The Sarasota Surf and Sand Downtown SRQ	$47,560	$174	71%	2	1	7	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (81)
DOWNTOWN SRQ Historic Laurel Park 101	$18,959	$148	35%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (46)

631 N Orange Ave Unit 204 Sarasota FL 34236 Sarasota, FL, 34236

2 bed • 2 bath • 6 guests

Inquire about this property

Contact Agent

$39,775

Annual Revenue

BNBCalc predicts this property will get $165 per night with 66% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 66% 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.

$41,224

Avg annual revenue

66%

Avg occupancy rate

$165

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

$20k

$40k

$55k

$80k

$7,955

Profit

Revenue

$39,775

Cleaning

$5,778

Cohost commission

$7,955

Owner payout

$27,843

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

1982

Size:

896 sqft

Type:

CONDO

Parking:

Heating:

YES

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Year Built	Last Sale	Days on Market
445 N Orange Ave Unit 306	2	2	924	-	2009	$575,000	28
631 N Orange Ave Unit 203	2	2	784	-	1982	$0	-
631 N Orange Ave Unit 107	2	2	784	-	1982	$370,000	137
1350 5th St Unit 104	1	1	702	-	2019	$0	-
800 N Tamiami Trl Unit 417	2	3	1,830	-	2007	$800,000	27
755 S Palm Ave Apt 403	2	2	1,421	-	1983	$800,000	198
525 N Orange Ave Ste 204	2	2	960	-	2019	$555,000	119
445 N Orange Ave Unit 208	2	2	1,173	-	2009	$597,100	556
711 S Palm Ave Unit 204	3	3	1,883	-	2019	$1,875,000	130
631 N Orange Ave Unit 202	2	2	784	-	1982	$499,900	137

Property Details

MLS Status: N/A

Property Use: Condominium

Stories: 1

Lot size: -

Building area: 896 sqft

Garage: No

Heating: Yes

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: DTE

Land Use: Residential

Parcel Number: 2026-06-1012

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $152,900

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: $152,900

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
05/06/20	$0	0%	Andre & Robyn Fodor Livi Trust
08/12/19	$140,300	69%	Andre G Fodor, Robyn E Fodor
07/24/19	$100	0%	Ai Perry
07/13/12	$0	0%	Al Perry
Invalid Date	$28,000	0%	Carol R Perry

Ownership

Name: Andre & Robyn Fodor Livi Trust

Owner Occupied: No

Owner Mailing Address: 8566 Sidon St, Orlando, Fl 32817

Years Owned: 61

Home Equity: $175,100

Mortgage Balance Remaining: $103,100

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No