BNBCalc Short Term Rental Cohost Analysis 126 Rose Coral Dr

5 bed • 3.5 bath • 14 guests • $557,900

BNB

Calc

Report by:

Nick & allie Miller

Vacation Rental Management at Millerbnbs

7632420387

millerbnb21@gmail.com

https://www.themillerbnbs.com/

Owner income

$72,177

Per year

This Airbnb could earn an additional

$6,263

Per month vs a Long-Term Rental

Annual Revenue range

$137,679 - $266,921

Annual Revenue

$103,110

AirDNA projects $521/night at 59% occupancy ($112,272). Airbtics projects $632/night at 62% occupancy ($143,117). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 59% occupancy rate, $478 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$89,200	$137,679	$187,475	$266,921
Occupancy	55%	60%	71%	78%
Nightly Rate	$434	$615	$709	$918

Seasonality (Profit by Month)

Airbnb Comparables

126 Rose Coral Dr Panama City Beach, Florida, 32408-5113

5 bed • 3.5 bath • 14 guests

Inquire about this property

Contact Nick & allie

Vacation Rental Management at Millerbnbs

$103,110

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $521/night at 59% occupancy.Projected nightly rate is $632/night at 62% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 66% of comparables

Seasonality

40 Airbnb Comparables

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

Avg annual revenue

Avg occupancy rate

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

$65k

$175k

$280k

$390k

$20,622

Profit

Revenue

$103,110

Cleaning

$12,111

Cohost commission

$20,622

Owner payout

$72,177

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

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

Lot size:

15,115 sqft

Year built:

1983

Size:

3,069 sqft

Type:

SFR

Parking:

Heating:

Forced Air Unit

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
103 Rose Coral Dr	3	2	2,271	-	10,890	1984	$0	-
133 Grand Lagoon Shores Dr	3	3	1,827	-	10,106	1992	$0	-
125 Boca Lagoon Dr	4	3	1,834	-	15,290	2000	$615,000	-
150 Grand Lagoon Shores Dr	3	2	2,286	-	14,593	1987	$505,000	-
3024 Laurie Ave	3	2	1,587	-	14,810	1982	$349,900	-
131 Palm Crossing Blvd	4	4	2,359	-	11,915	1993	$645,000	-
901 Laurel Oak Ln	4	3	2,307	-	9,365	1985	$525,500	-
133 Palm Crossing Blvd	4	3	2,699	-	11,738	1993	$645,000	-
166 Rusty Gans Dr	3	2	1,474	-	14,462	1984	$426,500	-
131 Boca Lagoon Dr	3	2	1,656	-	13,286	1986	$0	-

Property Details

MLS Status: property-details-mls-status-cancelled

Property Use: Single Family Residence

Stories: 2

Lot size: 15,115 sqft

Building area: 3,069 sqft

Garage: No

Heating: Forced air unit

Pool: Yes

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: BC15

Land Use: Residential

Parcel Number: 30188-217-000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $476,947

County Est. Land Value: $76,280

Assessed Land Value: $76,280

County Est. Structure Value: $400,667

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
12/06/22	$570,000	95%	Ketan Shah
04/06/18	$350,000	100%	Kevin J Carlen, Megan R Carlen
04/27/09	$269,900	100%	Turnbull Associates Lllp
10/29/08	$0	0%	Accredited Home Lenders Inc
08/30/04	$330,000	70%	Marco T Cooper

Ownership

Name: Ketan Shah

Owner Occupied: No

Owner Mailing Address: 6024 Almelo Dr, Round Rock, TX 78681

Years Owned: 22

Home Equity: $162,500

Mortgage Balance Remaining: $541,500

Financed amount: 70%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No