BNBCalc Short Term Rental Rental Arbitrage Analysis 1190 Euclid Rd

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$39,629

Profit (Cash Flow)

-$49,523

Cash on Cash Return

-575.8%

Annual Revenue

$39,629

AirDNA projects $175/night at 62% occupancy ($39,628). Airbtics projects $192/night at 66% occupancy ($46,283). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 62% occupancy rate, $175 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,302	$42,218	$66,437	$91,711
Occupancy	55%	66%	81%	88%
Nightly Rate	$143	$171	$219	$277

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
King Bed Pool Home Beach Only 1/2 Mile	$52,205	$219	64%	3	2	2	$165	✅	❌	✅	Y / Y	⭐️ 4.3 (4)
Manasota Beach Getaway, 1 min walk to Lemon Bay	$56,803	$173	88%	3	2	3	$180	❌	❌	✅	Y / Y	⭐️ 4.9 (91)
Venice Pool Home, (Heated) Near Manasota Beach	$46,670	$147	86%	3	2	2	$200	✅	❌	❌	Y / Y	⭐️ 4.7 (112)
Star of Venice, close to beaches, pool	$50,409	$188	73%	3	2	4	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (31)
Heated Salt-Water Pool, near the beach!	$44,573	$258	44%	3	2	3	$210	✅	❌	✅	Y / Y	⭐️ 4.8 (53)
Enjoyable House Next To Manasota Beach	$32,555	$146	58%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.2 (14)
3 bedrooms screen porch parking laundry pool table	$19,204	$140	33%	3	2	3	$175	✅	❌	❌	Y / Y	⭐️ 4.8 (27)
3bdr, heated pool, 5min from beach	$39,824	$144	75%	3	2	7	$120	✅	❌	✅	Y / Y	⭐️ 4.7 (36)
A Wave from It All Villa	$44,674	$136	82%	3	2	3	$270	✅	❌	❌	Y / Y	⭐️ 4.8 (68)
Venice 3 bdr. house, minutes to the beach.	$78,818	$295	73%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (70)
Gone Coastal In Venice Beach!	$45,976	$148	81%	3	2	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (23)
Shamrock Park, Legacy Trail and Manasota Key!	$21,886	$70	80%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
VENICE Near Beaches/Heated Pool 5 Star LUXE	$38,361	$140	67%	3	2	3	$175	✅	❌	❌	Y / Y	⭐️ 4.9 (150)
Cozy luxurious new house in Venice	$35,674	$174	55%	3	2	2	$180	✅	❌	✅	Y / Y	⭐️ 4.9 (44)
Venice Vacation Villa with Heated Pool near BEACH	$29,950	$141	56%	3	2	3	$175	✅	❌	❌	Y / Y	⭐️ 4 (8)
Beautiful 3/2 pool home near the beach	$48,669	$153	85%	3	2	5	$175	✅	✅	✅	Y / Y	⭐️ 4.7 (25)
Gorgeous House in Venice	$25,445	$113	55%	3	2	2	$190	❌	❌	✅	Y / Y	⭐️ 4.7 (114)
Bright Venice Home w/ Yard < 4 Miles to Beach!	$50,698	$152	89%	3	2	3	$155	✅	❌	✅	Y / Y	⭐️ 4.8 (30)
Mimosa Memories	$26,885	$122	58%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (44)
🌟Venice Cute Pool Villa with bikes Kayaks 🌈🐬	$47,646	$197	64%	3	2	2	$195	✅	❌	✅	Y / Y	⭐️ 4.8 (125)
Beautiful Remodeled Pool Home 1/2 Mile To Beach	$64,344	$245	70%	3	2	3	$175	✅	❌	✅	Y / Y	⭐️ 4.2 (25)
Pool Home in South Venice	$58,904	$223	67%	3	2	5	$180	✅	❌	✅	Y / Y	⭐️ 5 (22)
Never Winter - 3br/2 bath-sleeps 6-close to beach	$22,451	$102	58%	3	2	4	$100	❌	❌	❌	Y / Y	⭐️ 5 (68)
Oasis - The Agave	$52,297	$158	86%	3	2	2	$135	❌	❌	✅	Y / Y	⭐️ 5 (16)
Gulf views, pool, hot tub, huge tiki hut!	$49,590	$276	48%	3	2	3	$275	✅	✅	❌	Y / Y	⭐️ 4.6 (13)
French Villa with heathed pool near the beach	$80,820	$362	61%	3	2	7	$260	✅	❌	❌	Y / Y	⭐️ 4.6 (12)
Cheerful 3 bedroom home with a heated pool	$82,508	$362	62%	3	2	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (4)
large 3 br / 2 bth Venice	$46,099	$188	63%	3	2	7	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (79)
3 bedroom, heated pool house with tiki bar!	$47,889	$253	50%	3	2	4	$185	✅	❌	✅	Y / Y	⭐️ 5 (67)
Alligator Escape - Heated pool included!	$64,168	$199	84%	3	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (7)
Beach Vacation on The Horizon ! Remodeled home.	$36,032	$185	51%	3	2	1	$200	❌	✅	✅	Y / Y	⭐️ 5 (19)
Pool House in South Venice	$19,195	$119	43%	3	2	7	$130	✅	❌	❌	Y / Y	⭐️ 4.1 (12)
Home in Venice with Heated Pool	$55,038	$169	88%	3	2	7	$250	✅	❌	✅	Y / Y	⭐️ 5 (10)
3 Bedroom Beachside Retreat	$25,544	$102	66%	3	2	1	$90	❌	❌	✅	Y / Y	⭐️ 4.4 (24)
Spacious home with heated pool - 8 min to beach!	$51,541	$180	76%	3	2	5	$180	✅	❌	✅	Y / Y	⭐️ 5 (2)
Contemporary Vacation Home - private heated pool	$71,337	$219	89%	3	2	7	$200	✅	✅	❌	Y / Y	⭐️ 5 (1)
Venice 3-bedroom Villa with Pool	$93,326	$593	43%	3	3	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (14)
Belvidere Beach Bungalow	$17,544	$176	26%	3	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Pool home set in beautiful gardens Venice Florida	$59,986	$168	97%	3	2	7	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (19)
Luxury South Venice Gem!	$45,790	$167	73%	3	2	1	$275	❌	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

-575.84% 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)	-$49,522	-$99,045	-$148,568	-$198,091	-$247,613	-$495,227	-$1,485,683
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	-$49,522	-$99,045	-$148,568	-$198,091	-$247,613	-$495,227	-$1,485,683

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-575.84%

Payback Period Days

Return on Investment

-575.84%

1190 Euclid Rd Venice, Florida, 34293

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,199

Zestimate

$39,629

Annual Revenue

BNBCalc predicts this property will get $192 per night with 66% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$47,033

Avg annual revenue

66%

Avg occupancy rate

$192

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

$40k

$65k

$95k

-$49,523

Profit

Revenue

$39,629

Operating Expenses

$17,152

Operating Income

$22,477

Net Effective Rent

$72,000

Profit (Cash Flow)

-$49,523

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-575.84%

Payback Period Days