BNBCalc Short Term Rental Rental Arbitrage Analysis 2672 Nancy St

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$54,801

Profit (Cash Flow)

$937

Cash on Cash Return

10.9%

Annual Revenue

$54,801

AirDNA projects $296/night at 62% occupancy ($67,029). Airbtics projects $242/night at 62% occupancy ($54,801). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 62% occupancy rate, $242 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,312	$47,304	$79,394	$119,853
Occupancy	51%	61%	76%	81%
Nightly Rate	$164	$207	$279	$395

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Boho-Chic Sarasota Hideaway: Yard & Fire Pit!	$67,389	$260	70%	3	1	7	$124	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
The Sunkissed Haven- cheerful 3/2 near beaches.	$47,433	$191	62%	3	2	7	$170	❌	❌	❌	Y / Y	⭐️ 5 (103)
Beach Bungalow With Bikes and NEW Saltwater Pool	$59,713	$194	81%	3	2	7	$145	✅	❌	✅	Y / Y	⭐️ 4.9 (69)
Ranch Retreat with Private Pool	$92,962	$315	80%	3	2	7	$175	✅	❌	✅	Y / Y	⭐️ 4.6 (53)
Discover Hacienda del Sol - Dog-Friendly, Downtown	$56,027	$178	86%	3	3	7	$325	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
3 bedroom Home with Pool Near Downtown.	$78,202	$234	89%	3	2	3	$200	✅	❌	✅	Y / Y	⭐️ 4.7 (145)
Sarasota Sunset Chateau~Pool home/Legacy & Dwntn	$53,163	$242	59%	3	2	7	$190	✅	❌	❌	Y / Y	⭐️ 5 (17)
Bay St Bungalow 3 bedroom near downtown beach	$85,885	$299	76%	3	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (19)
Sarasota Sands Retreat-3/2 home w/ heated pool	$70,715	$310	59%	3	2	1	$185	✅	❌	❌	Y / Y	⭐️ 4.9 (94)
Bahama Breeze \| Private Pool w/ Patio + Outdoor TV	$112,175	$432	69%	3	2	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (37)
Adorable 3 bedroom apartment-great location .	$25,767	$110	64%	3	1	4	$0	❌	❌	✅	Y / Y	⭐️ 5 (35)
5 Star! Walk/Bike DTN ~ 5 mi to Lido Beach Pets Ok	$36,907	$144	67%	3	2	3	$110	❌	❌	✅	Y / Y	⭐️ 5 (118)
Tropical Oasis. 3 BR house. Low cleaning fee	$57,564	$209	71%	3	1	1	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
[Sandy Feet Retreat]Hot Tub-NearThe Legacy Trail	$32,808	$138	58%	3	2	1	$165	❌	✅	❌	Y / Y	⭐️ 4.8 (125)
Updated pool home close to Siesta/Lido	$83,598	$279	79%	3	2	25	$275	✅	❌	❌	Y / Y	⭐️ 4.9 (69)
A Modern Sarasota Home	$60,722	$249	59%	3	3	4	$285	✅	❌	❌	Y / Y	⭐️ 5 (43)
Fully Renovated Sarasota Home with Backyard Oasis	$40,660	$149	73%	3	2	7	$155	✅	❌	❌	Y / Y	⭐️ 5 (76)
3BR Beachwood Bungalow Near Beaches & Downtown	$49,666	$140	94%	3	1	7	$125	❌	❌	✅	Y / Y	⭐️ 5 (22)
Oar'asis: A Mid-century Modern Cottage	$28,505	$165	44%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (24)
The Olive Turtle - A MCM Villa in Sarasota	$54,136	$236	60%	3	2	1	$275	❌	❌	✅	Y / Y	⭐️ 4.9 (28)
Pet friendly 3bd/2ba home. Updated. Near Downtown.	$159,430	$720	60%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
The Little Blue House - Your Sarasota GetAway	$54,466	$206	70%	3	2	7	$150	❌	❌	❌	Y / Y	⭐️ 5 (16)
Wood Street Getaway	$41,385	$225	50%	3	2	7	$150	❌	❌	❌	Y / Y	⭐️ 5 (8)
Sarasota Cozy Home	$35,077	$202	46%	3	2	7	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
Southern Exposure (Close to downtown and beaches)	$29,128	$214	36%	3	2	3	$140	❌	❌	❌	Y / Y	⭐️ 5 (56)
Beautiful 3 bdr house close to Payne Park	$31,598	$149	56%	3	2	7	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (57)
Comfy 3bed/2bath with pool close to Downtown	$77,109	$257	81%	3	2	7	$280	✅	❌	✅	Y / Y	⭐️ 4.7 (38)
Legacy Getaway-Gameroom-Ping-Pong-Close to Beaches	$19,698	$117	46%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Fido Friendly, Minutes from Downtown Sarasota	$23,859	$160	39%	3	2	7	$305	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
Sanctuary In Sarasota	$38,012	$169	59%	3	2	4	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Serenity Cove	$20,474	$169	30%	3	2	1	$372	❌	✅	❌	Y / Y	⭐️ 5 (5)
Dreamy 3/2 Pool Home near Siesta	$168,640	$587	77%	3	2	7	$195	✅	❌	✅	Y / Y	⭐️ 4.7 (10)
Seaside Retreat	$103,107	$395	71%	3	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (8)
Yellow Bungalow near Downtown, Siesta & St Armands	$35,077	$176	51%	3	2	4	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Bright & Charming Home in Sarasota	$30,070	$158	52%	3	2	4	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (16)
Coastal Charm House w/ Hot Tub	$66,826	$333	52%	3	3	2	$250	✅	✅	✅	N / Y	⭐️ 3.6 (6)
SunnyCottage-one mile to Downtown-Near beaches	$83,011	$280	81%	3	1	7	$0	❌	❌	✅	Y / Y	⭐️ 5 (6)
Boho Vibe 3B/2B West of S.Tuttle - 1mi to Downtown	$27,176	$165	45%	3	2	3	$230	❌	❌	✅	Y / Y	⭐️ 5 (50)
Downtown home	$18,006	$164	26%	3	2	5	$200	❌	❌	✅	Y / Y	⭐️ 3.2 (5)
Modern coastal downtown home w/saltwater pool	$132,266	$399	89%	3	2	7	$185	✅	❌	❌	Y / Y	⭐️ 5 (43)

Return Metrics

10.89% cash on cash return is a good return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$937	$1,874	$2,811	$3,748	$4,685	$9,370	$28,111
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	$937	$1,874	$2,811	$3,748	$4,685	$9,370	$28,111

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.89%

Payback Period Days

3352

Return on Investment

10.89%

2672 Nancy St Sarasota, Florida, 34237-7620

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,858

Zestimate

$54,801

Annual Revenue

BNBCalc predicts this property will get $242 per night with 62% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$59,710

Avg annual revenue

62%

Avg occupancy rate

$242

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

$65k

$115k

$170k

$937

Profit

Revenue

$54,801

Operating Expenses

$19,124

Operating Income

$35,677

Net Effective Rent

$34,740

Profit (Cash Flow)

$937

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

10.89%

Payback Period Days

3352