BNBCalc Short Term Rental Rental Arbitrage Analysis 3731 Aster Dr, Sarasota, FL, 34233

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$49,618

Profit (Cash Flow)

$268

Cash on Cash Return

3.1%

Annual Revenue

$49,618

AirDNA projects $219/night at 65% occupancy ($51,992). Airbtics projects $209/night at 65% occupancy ($49,618). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, $209 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,995	$47,254	$71,049	$99,014
Occupancy	50%	65%	79%	85%
Nightly Rate	$165	$193	$236	$305

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
5Stars Tiki, Heated Pool, Close to Beaches and ALL	$74,050	$234	85%	3	2	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (102)
1 House 1400sq. ft. 12 min from Siesta Key!	$61,183	$166	100%	3	2	3	$130	✅	❌	✅	Y / Y	⭐️ 5 (140)
Your Florida Vacation Home	$41,576	$135	74%	3	2	1	$119	❌	❌	✅	Y / Y	⭐️ 5 (85)
Warren Ridge Retreat Heated Pool	$58,626	$196	77%	3	2	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (62)
Beneva Beach House	$63,498	$196	84%	3	2	1	$300	✅	✅	✅	Y / Y	⭐️ 4.7 (23)
House of Peace oasis,heated pool, pool table, fire	$71,783	$342	57%	3	3	5	$400	✅	❌	❌	Y / Y	⭐️ 5 (13)
Siesta Breeze Place Entire House Minutes to Beach	$56,970	$202	75%	3	2	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (57)
Perfect Getaway 3bd/2bth Private Heated Pool	$86,500	$272	86%	3	2	4	$200	✅	❌	✅	Y / Y	⭐️ 5 (79)
Vacation Home near Siesta Key	$54,312	$167	80%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (83)
Relaxing Vacation Home on Water	$59,478	$182	85%	3	2	1	$150	❌	✅	✅	Y / Y	⭐️ 5 (120)
TropicSota Bliss: Your Coastal Haven in Sarasota	$57,617	$286	50%	3	2	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (18)
Villa Olivia	$73,839	$245	80%	3	3	2	$160	✅	❌	❌	Y / Y	⭐️ 5 (35)
Pool home near Siesta Key	$30,809	$183	46%	3	2	3	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (7)
Siesta Key 3 BED Beach House	$36,745	$150	60%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.5 (68)
Modern bliss 10 minutes to Siesta Key/Downtown	$41,269	$212	51%	3	2	1	$408	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Tiny Castle	$29,091	$113	64%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (82)
Sarasota Gem Close to Siesta Key	$69,368	$222	83%	3	2	4	$175	❌	❌	✅	Y / Y	⭐️ 5 (26)
3/2 condo with garden+heated pool+6min from Siesta	$34,719	$153	62%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (107)
Heated Pool, Kid Friendly, KING Beds, Siesta Beach	$66,479	$228	78%	3	2	5	$150	✅	❌	❌	Y / Y	⭐️ 5 (78)
Coastal House near Siesta Key, sleeps 10!	$40,058	$159	67%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (30)
Cactus Cottage, Near Beach & Fast WiFi	$128,262	$369	91%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (72)
6 min from Siesta + heated pool	$28,410	$172	40%	3	2	1	$180	✅	❌	✅	Y / Y	⭐️ 5 (26)
Siesta Key Cottage with Heated Pool	$53,205	$168	85%	3	2	7	$250	✅	❌	✅	Y / Y	⭐️ 5 (19)
The Oasis	$50,958	$352	38%	3	2	5	$320	✅	❌	❌	Y / Y	⭐️ 5 (12)
Siesta Beach Home	$36,978	$117	79%	3	2	6	$260	❌	❌	✅	Y / N	⭐️ 5 (24)
Sarasota Escape ~ 4 Mi to Siesta Key Beach!	$32,532	$147	50%	3	2	4	$155	✅	❌	❌	Y / Y	⭐️ 4.5 (8)
Home on canal 5 min Siesta Beach	$39,572	$145	72%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (91)
Condo 3bed2bath 10 min to Siesta #1Beach in USA	$31,740	$193	38%	3	2	3	$180	✅	❌	✅	Y / Y	⭐️ 4.5 (6)
Cozy house near Siesta Key Beach	$31,079	$176	45%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (21)
Peaceful House close to Siesta Key “YoderHouse”	$36,254	$230	41%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (10)
Sarasota Retreat to soak up the sun.	$49,662	$194	68%	3	2	4	$135	❌	❌	✅	Y / Y	⭐️ 5 (24)
Brand NEW HOME 5.8mi away from Siesta key Beach	$37,141	$188	52%	3	2	4	$200	❌	❌	❌	Y / Y	⭐️ 5 (20)
3bdr Home on Canal	$40,612	$152	73%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
House w/Pool, Hot Tub & King beds close to Siesta!	$83,970	$313	73%	3	2	6	$200	✅	✅	❌	Y / Y	⭐️ 5 (11)
Charming home!	$38,302	$299	35%	3	2	7	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Sunshine Groveland near Beach and Downtown	$69,401	$305	61%	3	2	3	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (73)
Family Getaway Home with Hot Tub	$33,613	$164	56%	3	2	30	$235	❌	✅	✅	Y / Y	⭐️ 0 (0)
Private pool, large fenced yard, close to Siesta	$63,914	$268	63%	3	2	3	$175	✅	❌	✅	Y / Y	⭐️ 4.7 (24)
3/2 condo+ just 6 min from Siesta + heated pool	$43,100	$184	64%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (52)
Edit's Cozy Cottage	$36,837	$220	45%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (43)

Return Metrics

3.11% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$268	$536	$804	$1,072	$1,340	$2,680	$8,040
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	$268	$536	$804	$1,072	$1,340	$2,680	$8,040

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.11%

Payback Period Days

11720

Return on Investment

3.11%

3731 Aster Dr Sarasota, Florida, 34233

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$49,618

Annual Revenue

BNBCalc predicts this property will get $209 per night with 65% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$51,837

Avg annual revenue

65%

Avg occupancy rate

$209

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

$25k

$60k

$95k

$130k

$268

Profit

Revenue

$49,618

Operating Expenses

$18,450

Operating Income

$31,168

Net Effective Rent

$30,900

Profit (Cash Flow)

$268

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

3.11%

Payback Period Days

11720