BNBCalc Short Term Rental Investment Analysis 1030 U.S. 98 #20, Destin, FL

2 bed • 2 bath • 6 guests • $490,000

BNB

Calc

Annual Revenue

$86,037

Profit (Cash Flow)

$56,321

Cap Rate

12.5%

Annual Revenue

$86,037

AirDNA projects $376/night at 49% occupancy ($67,292). Airbtics projects $247/night at 67% occupancy ($60,444). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 78% occupancy rate, $302 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,707	$63,424	$88,674	$112,960
Occupancy	56%	68%	78%	85%
Nightly Rate	$173	$248	$302	$353

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Destin Beach • Snowbird • Heated Pool • PickleBall	$41,159	$158	66%	2	1	1	$199	✅	❌	✅	Y / Y	⭐️ 5 (45)
Vacation Destination 3 Pools Central Destin	$69,388	$261	69%	2	1	1	$165	✅	❌	✅	Y / Y	⭐️ 4.7 (36)
GR8 Location! Pools/Lake, Walk 2 Restaurants/Shops	$37,007	$170	57%	2	1	3	$190	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
Short walk to BeachComplex PoolFREE BEACH SETUP	$20,983	$105	50%	2	1	2	$130	✅	❌	✅	Y / Y	⭐️ 4.8 (82)
White soft sand beautiful beaches just mins away.	$26,222	$117	59%	2	1	2	$160	✅	❌	✅	Y / Y	⭐️ 5 (22)
❤ Mermaids Retreat 🏖 Mins to Beach☀ Family Condo❤	$38,716	$174	57%	2	1	2	$125	✅	❌	✅	Y / Y	⭐️ 4.8 (193)
Beautiful 2 Bed/1 bath condo @ GulfTerrace w/pool	$41,368	$145	77%	2	1	1	$210	✅	❌	❌	Y / Y	⭐️ 4.6 (47)
Destin's Favorite Condo near Henerson Beach	$29,114	$120	63%	2	1	2	$155	✅	❌	✅	Y / Y	⭐️ 4.9 (72)
❤ Sailors Cove 🏖 Mins to the Beach☀ Family Condo❤	$33,732	$158	54%	2	1	2	$125	✅	❌	✅	Y / Y	⭐️ 4.8 (209)
151 Pools, Grills, Short Drive to Beach	$81,220	$569	39%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (152)
Unit 026 SD	$52,646	$232	62%	2	1	7	$0	❌	❌	❌	N / Y	⭐️ 5 (3)
Eden Escape Lake View 3 Pools Pet Friendly	$101,242	$443	60%	2	1	1	$165	✅	❌	✅	Y / Y	⭐️ 4.8 (74)
Oceanfront Luxury-Steps to Private Beach/ 86F Pool	$53,202	$184	79%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (191)
14th floor~Silver Beach Towers~2BR/2BA~NEW!	$71,494	$246	78%	2	2	1	$211	✅	✅	❌	Y / Y	⭐️ 4.7 (71)
Beach Front \| Endless Views \| Heated Pool	$105,852	$335	84%	2	2	1	$260	✅	✅	❌	Y / Y	⭐️ 5 (2)
7th Floor, Gorgeous Gulf Views, Heated Pool	$91,995	$295	84%	2	2	1	$260	✅	✅	❌	Y / Y	⭐️ 5 (1)
Knotty n Nice Central Destin 3 pools Lake View	$74,624	$287	69%	2	2	1	$165	✅	❌	✅	Y / Y	⭐️ 4.9 (40)
Unit 044 SD	$39,345	$250	43%	2	3	7	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
The Lucky Dune Bird	$48,417	$247	52%	2	2	2	$175	✅	❌	❌	Y / Y	⭐️ 4.9 (73)
Silver Dunes 2 BD 2story-Destin, on beach	$30,150	$193	41%	2	3	4	$250	✅	❌	❌	Y / Y	⭐️ 5 (61)
Unit D 104	$52,732	$330	43%	2	2	7	$190	❌	❌	❌	Y / Y	⭐️ 0 (0)
Emerald Towers 303 - Views for days! Free Golf!	$47,597	$192	62%	2	2	1	$411	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
Emerald Towers 0302	$64,878	$299	56%	2	2	1	$275	✅	❌	❌	Y / Y	⭐️ 4.2 (5)
Salt Life Time - Because you deserve the Best!	$24,458	$80	77%	2	2	1	$135	✅	❌	✅	Y / Y	⭐️ 4.8 (89)
On the Beach, Heated Pool Hot Tub, Balcony	$89,910	$312	76%	2	2	1	$260	✅	✅	❌	Y / Y	⭐️ 4.7 (4)
Gulf Front, Private Balcony, Heated Pool & Hot Tub	$104,002	$327	85%	2	2	1	$260	✅	✅	❌	Y / Y	⭐️ 4.7 (3)
Captains Quarters 3 Comm Pools Pet Friendly	$52,113	$153	86%	2	2	1	$165	✅	❌	✅	Y / Y	⭐️ 4.9 (97)
White Sands are Calling!	$53,548	$188	74%	2	2	2	$200	✅	✅	❌	Y / Y	⭐️ 4.8 (75)
Emerald Towers 1103	$91,603	$261	94%	2	2	1	$275	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
Partial OCEAN VIEW - Center of Destin - 2bed/2bath	$27,248	$111	63%	2	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (37)
Stunning RemodelPanoramic ViewsHeated Pool/Spas	$87,563	$274	86%	2	2	2	$200	✅	✅	❌	Y / Y	⭐️ 4.9 (57)
Emerald Towers 1202	$96,413	$299	87%	2	2	1	$275	✅	❌	❌	Y / Y	⭐️ 4.2 (4)
Breakers East 605 \| Perfect Location, Pool & More!	$92,936	$367	68%	2	2	2	$240	✅	❌	❌	Y / Y	⭐️ 3.6 (3)
Unit 021 SD	$57,257	$274	55%	2	2	7	$190	✅	❌	❌	Y / N	⭐️ 5 (1)
Sundestin Beachfront Corner Unit - Panoramic Ocean	$103,500	$352	79%	2	2	1	$170	✅	✅	❌	Y / Y	⭐️ 4.9 (154)
Snowbird Friendly-Beachside Condo-SunDestin 818	$64,911	$208	82%	2	2	2	$180	✅	✅	❌	Y / Y	⭐️ 4.7 (11)
Emerald Towers 1102	$95,392	$326	78%	2	2	1	$275	✅	❌	❌	Y / Y	⭐️ 4.6 (5)
Breakers East 505 \| Pool + Excellent Location!	$102,983	$380	73%	2	2	2	$240	✅	❌	❌	Y / Y	⭐️ 4.8 (4)
SunDestin Resort Unit 0318	$53,223	$265	54%	2	2	1	$235	✅	✅	❌	Y / Y	⭐️ 4.8 (4)
Emerald Towers 404 ~ Steps from beach! Free Golf!	$62,001	$205	78%	2	2	1	$361	✅	❌	❌	Y / Y	⭐️ 4 (1)

Return Metrics

47.24% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$56,321	$112,642	$168,963	$225,284	$281,605	$563,210	$1,689,632
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$391,999	$391,999	$391,999	$391,999	$391,999	$391,999	$391,999
Down Payment	$98,000	$98,000	$98,000	$98,000	$98,000	$98,000	$98,000
Property Appreciation	$14,700	$29,841	$45,436	$61,499	$78,044	$168,519	$699,358
Total Return	$561,021	$632,483	$704,399	$776,783	$849,649	$1,221,729	$2,878,991

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

47.24%

Cap Rate

12.48%

Return on Investment

62.92%

1030 US-98 Destin, Florida, 32541

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,350/mo

Inquire about this property

Contact Agent

193

Airbnb Investor Score

$25,025

Annual Profit

12.5%

Cap Rate

47.2%

Cash on Cash

$86,037

Annual Revenue

BNBCalc predicts this property will get $247 per night with 67% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$62,803

Avg annual revenue

67%

Avg occupancy rate

$247

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

$50k

$75k

$105k

$56,321

Profit

Revenue

$86,037

Operating Expenses

$24,865

Operating Income

$61,172

Mortgage & Taxes

$4,851

Profit (Cash Flow)

$56,321

$104,500

Cash Investment

Down Payment

$98,000

Renos & Furnishing

$6,500

Total

$104,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

47.24%

Cap Rate

12.48%

Return on Investment

62.92%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$27,185

Deductible property tax

$4,851

Your total deduction

$25,252

Your adjusted annual income

$150,000 - $25,252 = $124,748

Taxes on $124,748 (30%)

$37,425

Your old tax bill

$45,000

Your new tax bill

$37,425

Estimated tax savings

$7,575

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

1973

Size:

960 sqft

Type:

CONDO

Parking:

Heating:

Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: 1

Lot size: -

Building area: 960 sqft

Garage: No

Heating: Electric

Pool: No

Fireplaces: -

Basement: No

Cooling: Electric

View: Gulf, Water

Parking: -

Amenities: Dishwasher, Disposal, Dryer, Refrigerator, Refrigerator W/IceMk, Electric Range, Washer, Electric Water Heater

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 002S22230300000200

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $370,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools