BNBCalc.com Rental Arbitrage Analysis Report of 617 Mangrove Point Road, Siesta Key, Sarasota, FL, USA

3 bed • 2 bath • 8 guests • $3,300

BNB

Calc

Return Metrics

427.06% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

427.06%

Payback Period Days

85

Return on Investment

427.06%

Annual Revenue

$117,725

AirDNA projects $474/night at 68% occupancy ($117,725).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,275

Annual Expenses

$27,304

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,541

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$981

Management & Platform Fees

$294

Platform Fee (i.e. Airbnb)

$294

Property Manager Fee

$0

617 Mangrove Point Rd Siesta Key, Florida, 34242-1229

3 bed • 2 bath • 8 guests • $3,300

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$117,725

Profit (Cash Flow)

$50,821

Payback in 85 days

Cash on Cash Return

427.1%

Annual Revenue

$117,725

AirDNA projects $474/night at 68% occupancy ($117,725)

Occupancy Rate

Avg Daily Rate

Return Metrics

427.06% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

427.06%

Payback Period Days

85