BNBCalc Short Term Rental Rental Arbitrage Analysis 14 2nd Ave, Fort Walton Beach, FL, 32547

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$49,907

Profit (Cash Flow)

$31,419

Cash on Cash Return

296.4%

Annual Revenue

$49,907

AirDNA projects $334/night at 51% occupancy ($62,215). Airbtics projects $224/night at 61% occupancy ($49,906). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, $224 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,885	$48,188	$77,213	$107,387
Occupancy	50%	60%	72%	84%
Nightly Rate	$156	$209	$281	$337

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Pontoon Available For Rent & 10 Min. to the Beach!	$29,077	$124	59%	4	2	2	$175	❌	✅	❌	Y / Y	⭐️ 4.8 (46)
Beautiful renovated cottage. Big backyard w/ Pool	$50,057	$180	67%	4	2	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (71)
FireThaiFusion 2400sqft 4BD Central Quiet location	$40,384	$218	49%	4	2	2	$235	❌	❌	❌	Y / Y	⭐️ 5 (27)
Bay Watch Getaway	$35,254	$189	50%	4	1	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (79)
The Josephine Weekly and Monthly rates	$38,347	$148	62%	4	2.5	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (28)
Coastal Retreat- 5 min to Beach, Fire Pit, Deck	$41,805	$148	73%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (67)
Spacious Family Beach Getaway	$32,893	$156	53%	4	3	2	$290	❌	❌	❌	Y / Y	⭐️ 5 (80)
4 BR 2 BA + Private Pool + Pickleball Fun	$84,300	$277	81%	4	2	3	$299	✅	❌	❌	Y / Y	⭐️ 5 (62)
#2 4BR huge PET Friendly home away from SNOW!	$37,260	$110	84%	4	2	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (141)
FWB Home\|Dogs Ok\|Fenced\|10 Mins to Okaloosa/Beach	$38,456	$161	62%	4	2	7	$295	❌	❌	✅	Y / Y	⭐️ 5 (34)
Stellar Fort Walton Retreat ~ 2 Mi to Beach!	$31,933	$144	54%	4	3	2	$227	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Beach-Ready Family Retreat with Private Backyard	$48,588	$221	58%	4	2	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (41)
Family Home w/ Private Pool & Fenced Yard!	$50,842	$198	65%	4	2	2	$336	✅	❌	✅	Y / Y	⭐️ 4.5 (21)
The American Dream - 4 Bedroom Full Home in FWB	$35,203	$132	65%	4	2	2	$210	❌	❌	✅	Y / Y	⭐️ 5 (101)
Cozy 4BR Home with Private Pool	$77,276	$338	61%	4	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (50)
Coastal Escape: Heated Pool, Hot Tub, Grill!	$75,572	$232	89%	4	2	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (100)
Ocean \| 5 Beds, Pickleball, Arcade, Grill & Beach!	$49,796	$134	94%	4	3	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (101)
Cozy Cottage (entire house) with Beach Access	$42,802	$223	52%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (37)
Tranquil 4 bedroom home	$102,154	$332	80%	4	3	1	$240	❌	❌	❌	Y / Y	⭐️ 5 (11)
Pool House - 5 miles to Beach!	$39,975	$210	48%	4	2	1	$160	✅	❌	✅	Y / Y	⭐️ 5 (68)
Beautiful 4br home- Fenced backyard, WIFI & Bunks	$31,066	$156	48%	4	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (25)
Fort Walton Beach Home: 3 Mi to Beach & Pier!	$36,391	$163	61%	4	2	2	$0	❌	❌	❌	N / N	⭐️ 5 (15)
CASA BELLA, 4 bed/ 2 bath 8 min from Beach w/ POOL	$45,309	$253	47%	4	2	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (26)
Downtown Bliss	$57,030	$294	53%	4	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (20)
Pet-Friendly Fort Walton Beach Home w/ Pool	$68,639	$337	52%	4	2	2	$372	✅	❌	✅	Y / Y	⭐️ 5 (14)
Un Poquito Paraiso	$42,899	$149	72%	4	3.5	1	$275	❌	❌	❌	Y / Y	⭐️ 5 (6)
Panhandle Crashpad	$88,145	$327	72%	4	2	1	$275	✅	❌	❌	Y / Y	⭐️ 5 (16)
Three Seven Oh & Hollywood Joe! (Pet Friendly)	$50,086	$201	67%	4	2	3	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (126)
The Circle Beach House	$33,728	$154	51%	4	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (11)
Fort Walton Beach Vacation Rental w/ Fire Pit	$68,694	$307	58%	4	2	2	$191	❌	❌	✅	Y / Y	⭐️ 4 (28)
Cozy 4 bedroom rental, Walking distance to bay	$49,293	$265	48%	4	2	1	$275	❌	❌	❌	Y / Y	⭐️ 5 (19)
4-Bedroom Cozy and Peaceful Haven *Near Eglin	$62,556	$208	72%	4	2	7	$300	❌	❌	❌	Y / Y	⭐️ 5 (5)
Backyard Oasis with private pool & fire pit.	$58,406	$170	90%	4	3	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (23)
Beach, Hot Tub, huge Pool / Yard, and Dog friendly	$58,680	$231	68%	4	3	3	$198	✅	❌	✅	Y / Y	⭐️ 5 (58)
Fort Walton Beach House: Lanai w/ Saltwater Pool!	$116,843	$347	92%	4	3	2	$346	✅	✅	❌	Y / Y	⭐️ 5 (15)
Cali King Bed, Salt Pool/Spa, Beach 4-miles, BBQ	$41,724	$228	50%	4	3	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (6)
Sleek 4br \| 2ba Home with Indoor Gym	$29,515	$192	42%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (5)
Waterfront Fort Walton Beach Home w/ Kayaks & Deck	$71,609	$455	43%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (18)

Return Metrics

296.4% 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)	$31,419	$62,838	$94,257	$125,676	$157,095	$314,190	$942,571
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	$31,419	$62,838	$94,257	$125,676	$157,095	$314,190	$942,571

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

296.4%

Payback Period Days

123

Return on Investment

296.4%

14 2nd Ave Fort Walton Beach, Florida, 32547

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$49,907

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $334/night at 51% occupancy.Projected nightly rate is $224/night at 61% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$51,379

Avg annual revenue

61%

Avg occupancy rate

$224

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

$25k

$55k

$85k

$120k

$31,419

Profit

Revenue

$49,907

Operating Expenses

$18,488

Operating Income

$31,419

Net Effective Rent

Profit (Cash Flow)

$31,419

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

296.4%

Payback Period Days

123