BNBCalc.com Rental Arbitrage Analysis Report of 614 Treasure Boat Way, Siesta Key, FL, 34242

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Return Metrics

166.49% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

166.49%

Payback Period Days

219

Return on Investment

166.49%

Annual Revenue

$120,651

AirDNA projects $429/night at 77% occupancy ($120,651). Airbtics projects $479/night at 72% occupancy ($125,965). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$76,358$111,820$168,755$277,622
Occupancy60%75%82%89%
Nightly Rate$342$399$549$835

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Sea La Vie / Best Location SiestaKeyVillage,
$57,347
$253
58%
3372$364✅❌❌N / Y⭐️ 5 (37)Profile

B

Ground-Level Home with Heated Pool - Aruba
$141,475
$464
80%
33121$350✅❌✅N / Y⭐️ 4.9 (46)Profile

C

Endless Summer /Best Location Siesta Key Village
$89,799
$393
60%
3363$317✅❌❌N / Y⭐️ 5 (40)Profile

D

The Key Canal | Waterfront Home w/ Rooftop Deck!
$259,943
$745
95%
33101$149✅❌❌N / Y⭐️ 5 (1)Profile

E

Siesta Key home 5 min from beach
$93,145
$322
78%
3383$200✅❌✅N / Y⭐️ 4.9 (34)Profile

Operating Expenses

Monthly Expenses

$2,307

Annual Expenses

$27,685

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,565

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,005

Management & Platform Fees

$302

Platform Fee (i.e. Airbnb)

$302

Property Manager Fee

$0

property-location

614 Treasure Boat Way Siesta Key, Florida, 34242

3 bed • 2 bath • 9 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$120,651

Annual Revenue

BNBCalc predicts this property will get $479 per night with 72% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

166.49%

Payback Period Days

219