BNBCalc Short Term Rental Rental Arbitrage Analysis 135 Valencia Dr, Fort Walton Beach, FL, 32547

3 bed • 1.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$45,349

Profit (Cash Flow)

$3,453

Cash on Cash Return

40.7%

Annual Revenue

$45,349

AirDNA projects $165/night at 70% occupancy ($42,185). Airbtics projects $194/night at 64% occupancy ($45,348). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 64% occupancy rate, $194 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,694	$40,118	$66,436	$113,744
Occupancy	54%	69%	74%	88%
Nightly Rate	$121	$153	$234	$339

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Retro \| Arcade Home, Pets, Grill, & Beach!	$34,750	$104	88%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (83)
Mermaid Cottage: Pet Friendly \| Kid Friendly \| Fun	$59,298	$170	93%	3	2	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (83)
Almost Heaven	$24,065	$135	37%	3	3	1	$170	✅	❌	❌	Y / N	⭐️ 4.5 (34)
Amazing Private Pool & Hot Tub & Outdoor Kitchen	$84,257	$339	67%	3	2	2	$225	✅	✅	❌	Y / Y	⭐️ 5 (36)
Verb \| Arcades, Grill, Gym, Piano, Pong, & Beach!	$50,187	$147	90%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (164)
Cozy vacation home- Near the beach!	$34,471	$156	55%	3	2	2	$170	❌	❌	✅	Y / Y	⭐️ 5 (102)
Waterfront, Private Dock, Lg Multi Family Home	$81,190	$459	48%	3	3	3	$275	❌	❌	❌	Y / Y	⭐️ 0 (0)
Spacious Full Home at the Sunset Pad in FWB!	$36,659	$142	62%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (137)
Salt Therapy Private Pool & Hot Tub BBQ *Pets ok	$60,828	$192	83%	3	2	3	$225	✅	✅	✅	Y / Y	⭐️ 5 (38)
The Oasis! Charming 3BR Near All The Best Beaches!	$29,464	$105	69%	3	2	2	$170	❌	❌	✅	Y / Y	⭐️ 5 (99)
Pet Friendly Haven Minutes from the Beach	$30,018	$112	70%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (58)
Waterfront, KING bed, Kayaks, Private Dock, Fenced	$71,614	$254	70%	3	2.5	1	$350	❌	❌	✅	Y / Y	⭐️ 5 (48)
Charming home less than 2 miles from the beach!	$33,383	$136	60%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (36)
Sleep 10 bring boat Family \| \|Corporate 2mi beach	$32,649	$108	72%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (142)
3 Private Suites \| Private 1st Floor \| Waterfront	$75,508	$345	57%	3	3	1	$215	✅	✅	✅	Y / Y	⭐️ 5 (56)
Walk to Beach: Fort Walton Coastal Retreat	$30,265	$146	54%	3	2	2	$181	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Bliss on the beach!	$67,632	$249	72%	3	2	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (12)
Hudson House: Family Oasis w/ Huge Pool + Grill	$76,421	$232	90%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (99)
Charming Coastal Cottage	$36,355	$225	43%	3	2.5	1	$260	❌	❌	❌	Y / Y	⭐️ 5 (28)
10 mins to Okaloosa Beach! w/ Pool and Hot Tub!	$47,376	$141	75%	3	2	2	$265	✅	✅	❌	Y / Y	⭐️ 5 (39)
Cozy Coastal Retreat \| Near Destin &Okaloosa Beach	$52,281	$228	62%	3	3	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (110)
Eclectic \| Pickleball, Pong, Fire Pit, & Beach!	$30,787	$80	99%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
"Quirky Cottage"	$26,350	$95	74%	3	1	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (253)
Modern 3BR \| Central \| Vet-Owned \| Pets Welcome!	$29,293	$105	71%	3	2	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (133)
Modern Beach Get-a-Way	$50,350	$262	50%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (64)
Now Booking Summer! Gulf Views!Waterscape C506~3Br	$144,234	$665	58%	3	3	1	$373	✅	✅	❌	Y / Y	⭐️ 0 (0)
The Bishop House Fall Weekly & Monthly rates	$34,830	$122	74%	3	2	1	$185	❌	❌	✅	Y / Y	⭐️ 5 (175)
Touch of Madagascar-Whole House/winter heated pool	$35,709	$125	77%	3	2	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (276)
Huge, Beautiful Home in FWB	$41,476	$150	75%	3	3	2	$75	❌	❌	✅	Y / Y	⭐️ 4.2 (13)
Coastal Modern: Parking, Large Yard, Inviting Home	$45,154	$184	65%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Waterfront living at Bayou 563 - Turtle's Cove!	$61,428	$227	73%	3	2.5	1	$258	❌	❌	✅	Y / Y	⭐️ 5 (8)
The Blue Water Bungalow	$28,128	$120	62%	3	2	4	$149	❌	❌	❌	Y / Y	⭐️ 5 (50)
London house 3BR/1BA close to beach bases & shops	$14,622	$85	47%	3	1	1	$0	❌	❌	✅	N / N	⭐️ 4.5 (10)
Graceland, Heated private Pool & Billiards table	$44,753	$169	69%	3	3	2	$170	✅	❌	❌	Y / Y	⭐️ 5 (86)
Gigi’s Beach Getaway - No Cleaning Fee!	$75,286	$242	85%	3	2	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (31)
Emerald Coast Getaway	$31,880	$119	72%	3	1.5	4	$30	❌	❌	❌	Y / Y	⭐️ 5 (40)
Summer's Place	$20,470	$138	38%	3	3	3	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (49)
Sea Hideaway 2 Minutes from the Beach!	$27,057	$159	43%	3	1	3	$169	❌	❌	❌	Y / Y	⭐️ 5 (153)

Return Metrics

40.74% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,453	$6,906	$10,360	$13,813	$17,266	$34,533	$103,600
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	$3,453	$6,906	$10,360	$13,813	$17,266	$34,533	$103,600

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

40.74%

Payback Period Days

896

Return on Investment

40.74%

135 Valencia Dr Fort Walton Beach, Florida, 32547

3 bed • 1.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$45,349

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $165/night at 70% occupancy.Projected nightly rate is $194/night at 64% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$46,228

Avg annual revenue

64%

Avg occupancy rate

$194

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

$15k

$55k

$100k

$145k

$3,453

Profit

Revenue

$45,349

Operating Expenses

$17,895

Operating Income

$27,453

Net Effective Rent

$24,000

Profit (Cash Flow)

$3,453

$8,475

Cash Investment

Renos & Furnishing

$8,375

Setup Costs

$100

Total

$8,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

40.74%

Payback Period Days

896