BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 5351 Moeller Ave

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$58,804

Profit (Cash Flow)

-$29,840

Cash on Cash Return

-347.0%

Annual Revenue

$58,804

AirDNA projects $230/night at 70% occupancy ($58,804). Airbtics projects $198/night at 68% occupancy ($49,176). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 70% occupancy rate, $230 rate per night.

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

Percentiles25%50%75%90%
Revenue$30,104$47,551$65,955$85,757
Occupancy56%67%77%86%
Nightly Rate$142$188$225$261

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Hidden GEM Sarasota Siesta BEACH

No image available

$65,109
$258
68%
335$225✅❌✅Y / Y⭐️ 4.7 (9)
Sarasota Escape

No image available

$36,490
$160
60%
332$150❌❌❌Y / Y⭐️ 5 (35)
Vacation Home near Siesta Key

No image available

$43,527
$143
76%
311$150❌❌✅Y / Y⭐️ 4.8 (62)
Huge private Patio with heated pool near beaches

No image available

$60,487
$182
87%
333$280✅❌✅Y / Y⭐️ 4.8 (53)
Peaceful Oak 3 BR Retreat near Beaches & Pinecraft

No image available

$33,370
$119
70%
312$150❌❌❌Y / Y⭐️ 5 (82)
Getaway Home With Fun Backyard

No image available

$59,726
$239
65%
337$175❌❌✅Y / Y⭐️ 4.8 (50)
Blue cottage

No image available

$37,808
$155
65%
312$95❌❌✅Y / Y⭐️ 5 (11)
Sunshine Suite, Minutes to Beach,Tropical Paradise

No image available

$25,953
$71
93%
311$109❌❌✅Y / Y⭐️ 4.9 (158)
Hidden Gem in Sarasota

No image available

$37,530
$219
46%
333$150✅✅✅Y / Y⭐️ 5 (21)
Tiny Castle

No image available

$22,885
$91
60%
312$120❌❌❌Y / Y⭐️ 5 (69)
Pet Friendly Tropical Villa, Heated Salt Pool&Spa

No image available

$73,805
$293
68%
333$220✅❌✅Y / Y⭐️ 5 (36)
Cozy, pet-friendly Home 3 miles to Siesta Key #1

No image available

$29,413
$140
53%
312$150❌❌✅Y / Y⭐️ 4.8 (128)
Stunning, Newly Remodeled Home with Heated Pool

No image available

$152,587
$544
76%
333$250✅✅❌Y / Y⭐️ 5 (41)
Coastal Haven

No image available

$27,584
$106
67%
3130$175❌❌❌Y / Y⭐️ 5 (14)
VACATION COUNTRY HOUSE ON EQUINE RANCH

No image available

$46,642
$223
51%
334$159✅❌✅Y / Y⭐️ 5 (15)
PEACEFUL & SPACIOUS POND VIEW HOME ON EQUINE RANCH

No image available

$46,667
$206
55%
334$159✅❌✅Y / Y⭐️ 4.7 (16)
2 Blocks from Legacy Trl+Heated Pool&Pool Table

No image available

$50,373
$155
86%
332$185✅❌❌Y / Y⭐️ 5 (24)
Aloha Villa Pet Friendly 3 miles to Siesta Key #2

No image available

$31,018
$157
50%
312$150❌❌✅Y / Y⭐️ 4.8 (124)
Close By Siesta Key With Pool Lake View

No image available

$51,077
$194
71%
335$180✅❌❌Y / Y⭐️ 4.5 (15)
3 bedroom Heated salt water pool close to Siesta

No image available

$58,246
$201
77%
323$200✅❌❌Y / Y⭐️ 5 (67)
Large 3br 3b Minutes to Siesta Key w Game Room

No image available

$52,926
$239
56%
332$295❌❌✅Y / Y⭐️ 4.9 (27)
Cheerful 3-Bedroom home with parking

No image available

$35,666
$104
90%
312$150❌❌❌Y / Y⭐️ 5 (19)
Beautiful and spacious home in a private ranch

No image available

$50,130
$205
66%
337$225✅✅❌Y / Y⭐️ 5 (8)
Home on canal 5 min Siesta Beach

No image available

$39,572
$145
72%
311$100❌❌✅Y / Y⭐️ 4.5 (91)
Comfy-Cozy, 3 Bedrooms, 3 Baths, home in Sarasota

No image available

$30,124
$140
56%
333$150❌❌❌Y / Y⭐️ 5 (7)
Family home, Sleeps 8, 14 min. to Siesta Beach!

No image available

$32,864
$101
84%
311$300❌❌✅Y / Y⭐️ 4.6 (14)
VACATION HOME WITH PRIVATE POOL ON EQUINE RANCH

No image available

$62,721
$257
62%
334$159✅❌✅Y / Y⭐️ 4.8 (15)
Private Mid Century Oasis 2mi to Beach with Pool

No image available

$119,732
$490
66%
333$225✅❌✅Y / Y⭐️ 5 (14)
2223 Doud Street, Sarasota, FL

No image available

$62,585
$250
68%
337$300✅❌❌Y / Y⭐️ 5 (55)
Modern 3 Bedroom House in Heart of SRQ

No image available

$26,419
$123
53%
336$115❌❌❌Y / Y⭐️ 5 (46)
House of Peace oasis, pool, pool table, fire pit

No image available

$82,003
$337
66%
335$400✅❌❌Y / Y⭐️ 5 (9)
Lake Front House with a Pool

No image available

$52,508
$196
71%
321$175✅❌✅Y / Y⭐️ 5 (119)
Palm Paradise - Heated Saltwater Pool - Sarasota

No image available

$73,128
$231
85%
324$180✅❌❌Y / Y⭐️ 4.9 (24)
5Stars Tiki, Heated Pool, Close to Beaches and ALL

No image available

$62,825
$206
82%
323$250✅❌✅Y / Y⭐️ 5 (87)
[The Island Date Home]Heated Pool•Family Friendly•

No image available

$36,379
$183
51%
322$185✅❌❌Y / Y⭐️ 4.8 (29)
Cypress Inn - Modern home close to Siesta Key

No image available

$42,545
$197
54%
321$180❌❌✅Y / Y⭐️ 4.8 (48)
Cheerful 3 bedroom home with pool—No Pets Please!

No image available

$42,933
$201
57%
322$200✅❌❌Y / Y⭐️ 5 (56)
Sunshine Home /Romantic Vacation Home

No image available

$40,184
$137
77%
322$225❌❌❌Y / Y⭐️ 5 (28)
1 House 1400sq. ft. 12 min from Siesta Key!

No image available

$55,581
$161
93%
323$130✅❌✅Y / Y⭐️ 4.8 (126)
Relaxing Vacation Home on Water

No image available

$52,970
$167
82%
321$150❌✅✅Y / Y⭐️ 4.9 (84)

Return Metrics

-346.97% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$29,840-$59,680-$89,520-$119,361-$149,201-$298,402-$895,208
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-$29,840-$59,680-$89,520-$119,361-$149,201-$298,402-$895,208

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-346.97%

Payback Period Days

0

Return on Investment

-346.97%

property-location

5351 Moeller Ave Sarasota, Florida, 34233

3 bed • 2 bath • 9 guests

Agent

Inquire about this property

Contact Agent

$1,694

Zestimate

$58,804

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $230/night at 70% occupancy.Projected nightly rate is $198/night at 68% occupancy.

Top 41% of comparables

Top 23% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$51,102

Avg annual revenue

68%

Avg occupancy rate

$198

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

$65k

$105k

$155k

Sign up to see the data on 40 all comparables

-$29,840

Profit

Revenue

$58,804

Operating Expenses

$19,645

Operating Income

$39,160

Net Effective Rent

$69,000

Profit (Cash Flow)

-$29,840

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-346.97%

Payback Period Days

0