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}

Percentiles	25%	50%	75%	90%
Revenue	$30,104	$47,551	$65,955	$85,757
Occupancy	56%	67%	77%	86%
Nightly Rate	$142	$188	$225	$261

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hidden GEM Sarasota Siesta BEACH	$65,109	$258	68%	3	3	5	$225	✅	❌	✅	Y / Y	⭐️ 4.7 (9)
Sarasota Escape	$36,490	$160	60%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (35)
Vacation Home near Siesta Key	$43,527	$143	76%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (62)
Huge private Patio with heated pool near beaches	$60,487	$182	87%	3	3	3	$280	✅	❌	✅	Y / Y	⭐️ 4.8 (53)
Peaceful Oak 3 BR Retreat near Beaches & Pinecraft	$33,370	$119	70%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (82)
Getaway Home With Fun Backyard	$59,726	$239	65%	3	3	7	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
Blue cottage	$37,808	$155	65%	3	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (11)
Sunshine Suite, Minutes to Beach,Tropical Paradise	$25,953	$71	93%	3	1	1	$109	❌	❌	✅	Y / Y	⭐️ 4.9 (158)
Hidden Gem in Sarasota	$37,530	$219	46%	3	3	3	$150	✅	✅	✅	Y / Y	⭐️ 5 (21)
Tiny Castle	$22,885	$91	60%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (69)
Pet Friendly Tropical Villa, Heated Salt Pool&Spa	$73,805	$293	68%	3	3	3	$220	✅	❌	✅	Y / Y	⭐️ 5 (36)
Cozy, pet-friendly Home 3 miles to Siesta Key #1	$29,413	$140	53%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (128)
Stunning, Newly Remodeled Home with Heated Pool	$152,587	$544	76%	3	3	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (41)
Coastal Haven	$27,584	$106	67%	3	1	30	$175	❌	❌	❌	Y / Y	⭐️ 5 (14)
VACATION COUNTRY HOUSE ON EQUINE RANCH	$46,642	$223	51%	3	3	4	$159	✅	❌	✅	Y / Y	⭐️ 5 (15)
PEACEFUL & SPACIOUS POND VIEW HOME ON EQUINE RANCH	$46,667	$206	55%	3	3	4	$159	✅	❌	✅	Y / Y	⭐️ 4.7 (16)
2 Blocks from Legacy Trl+Heated Pool&Pool Table	$50,373	$155	86%	3	3	2	$185	✅	❌	❌	Y / Y	⭐️ 5 (24)
Aloha Villa Pet Friendly 3 miles to Siesta Key #2	$31,018	$157	50%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (124)
Close By Siesta Key With Pool Lake View	$51,077	$194	71%	3	3	5	$180	✅	❌	❌	Y / Y	⭐️ 4.5 (15)
3 bedroom Heated salt water pool close to Siesta	$58,246	$201	77%	3	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (67)
Large 3br 3b Minutes to Siesta Key w Game Room	$52,926	$239	56%	3	3	2	$295	❌	❌	✅	Y / Y	⭐️ 4.9 (27)
Cheerful 3-Bedroom home with parking	$35,666	$104	90%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (19)
Beautiful and spacious home in a private ranch	$50,130	$205	66%	3	3	7	$225	✅	✅	❌	Y / Y	⭐️ 5 (8)
Home on canal 5 min Siesta Beach	$39,572	$145	72%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (91)
Comfy-Cozy, 3 Bedrooms, 3 Baths, home in Sarasota	$30,124	$140	56%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (7)
Family home, Sleeps 8, 14 min. to Siesta Beach!	$32,864	$101	84%	3	1	1	$300	❌	❌	✅	Y / Y	⭐️ 4.6 (14)
VACATION HOME WITH PRIVATE POOL ON EQUINE RANCH	$62,721	$257	62%	3	3	4	$159	✅	❌	✅	Y / Y	⭐️ 4.8 (15)
Private Mid Century Oasis 2mi to Beach with Pool	$119,732	$490	66%	3	3	3	$225	✅	❌	✅	Y / Y	⭐️ 5 (14)
2223 Doud Street, Sarasota, FL	$62,585	$250	68%	3	3	7	$300	✅	❌	❌	Y / Y	⭐️ 5 (55)
Modern 3 Bedroom House in Heart of SRQ	$26,419	$123	53%	3	3	6	$115	❌	❌	❌	Y / Y	⭐️ 5 (46)
House of Peace oasis, pool, pool table, fire pit	$82,003	$337	66%	3	3	5	$400	✅	❌	❌	Y / Y	⭐️ 5 (9)
Lake Front House with a Pool	$52,508	$196	71%	3	2	1	$175	✅	❌	✅	Y / Y	⭐️ 5 (119)
Palm Paradise - Heated Saltwater Pool - Sarasota	$73,128	$231	85%	3	2	4	$180	✅	❌	❌	Y / Y	⭐️ 4.9 (24)
5Stars Tiki, Heated Pool, Close to Beaches and ALL	$62,825	$206	82%	3	2	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (87)
[The Island Date Home]Heated Pool•Family Friendly•	$36,379	$183	51%	3	2	2	$185	✅	❌	❌	Y / Y	⭐️ 4.8 (29)
Cypress Inn - Modern home close to Siesta Key	$42,545	$197	54%	3	2	1	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Cheerful 3 bedroom home with pool—No Pets Please!	$42,933	$201	57%	3	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (56)
Sunshine Home /Romantic Vacation Home	$40,184	$137	77%	3	2	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (28)
1 House 1400sq. ft. 12 min from Siesta Key!	$55,581	$161	93%	3	2	3	$130	✅	❌	✅	Y / Y	⭐️ 4.8 (126)
Relaxing Vacation Home on Water	$52,970	$167	82%	3	2	1	$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

-346.97%

Payback Period Days

Return on Investment

-346.97%

5351 Moeller Ave Sarasota, Florida, 34233

3 bed • 2 bath • 9 guests

Monthly Rent

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.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

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

-$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

Cash on Cash Return

-346.97%

Payback Period Days