Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Cohost Analysis 159 Brown Street, Santa Rosa Beach, FL

5 bed • 4.5 bath • 15 guests • $0

BNB

Calc

Owner income

$99,868

Per year

This Airbnb could earn an additional

$11,889

Per month vs a Long-Term Rental

Annual Revenue range

$109,818 - $186,508

Annual Revenue

$142,668

AirDNA projects $814/night at 53% occupancy ($157,573). Airbtics projects $512/night at 57% occupancy ($106,592). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 67% occupancy rate, $583 rate per night.

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

Percentiles25%50%75%90%
Revenue$63,890$109,818$147,055$186,508
Occupancy47%59%67%69%
Nightly Rate$364$498$583$720

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$128,223
$499
69%
55.53$550✅❌❌Y / Y⭐️ 5 (44)
$172,476
$645
69%
671$799✅❌❌Y / Y⭐️ 5 (8)
$142,731
$607
62%
443$550✅❌✅Y / Y⭐️ 5 (12)
$112,245
$748
41%
402$0✅❌❌Y / Y⭐️ 0 (0)
$55,895
$332
46%
42.53$325✅❌❌Y / Y⭐️ 4.5 (9)
$65,178
$315
55%
53.51$543✅❌❌Y / Y⭐️ 4.5 (5)
$138,180
$544
67%
43.51$625✅❌✅Y / Y⭐️ 5 (9)
$163,252
$713
61%
443$415✅❌✅Y / Y⭐️ 5 (5)
$90,492
$365
65%
451$372✅❌❌Y / Y⭐️ 4.5 (5)
$74,853
$259
59%
441$738❌❌❌Y / Y⭐️ 4.6 (18)
$101,368
$577
48%
43.53$0✅❌❌Y / Y⭐️ 5 (6)
$66,494
$401
45%
433$375✅❌❌Y / Y⭐️ 4 (8)
$144,434
$589
67%
43.51$500✅❌❌Y / Y⭐️ 5 (28)
$126,966
$410
81%
433$500✅❌✅Y / Y⭐️ 5 (23)
$114,086
$511
61%
43.53$0✅❌❌Y / Y⭐️ 0 (2)
$64,863
$252
68%
441$438✅❌❌Y / Y⭐️ 4 (4)
$104,175
$509
53%
65.51$743✅❌❌Y / Y⭐️ 5 (6)
$87,884
$348
69%
42.52$0✅❌✅Y / Y⭐️ 0 (2)
$92,770
$497
51%
433$0✅❌❌Y / Y⭐️ 0 (1)
$134,184
$573
62%
551$784✅❌❌Y / Y⭐️ 4.5 (3)
$107,370
$362
79%
434$400❌❌✅Y / Y⭐️ 5 (45)
$144,742
$557
71%
433$0❌❌✅Y / Y⭐️ 0 (1)
$70,711
$552
35%
43.53$0✅❌❌Y / Y⭐️ 5 (3)
$90,111
$403
57%
541$575✅❌❌Y / Y⭐️ 0 (2)
$157,454
$717
60%
432$0✅❌❌Y / Y⭐️ 0 (1)
$172,319
$986
47%
54.52$450✅❌❌Y / Y⭐️ 5 (24)
$143,808
$1,034
38%
551$0❌❌❌Y / Y⭐️ 5 (2)
$131,387
$579
62%
433$0✅❌✅Y / Y⭐️ 0 (1)
$93,922
$368
68%
431$455✅❌❌Y / Y⭐️ 5 (5)
$90,558
$413
59%
43.53$400✅❌❌Y / Y⭐️ 5 (8)
$61,879
$331
50%
44.53$395✅❌❌Y / Y⭐️ 5 (17)
$40,628
$301
35%
433$392✅❌❌Y / Y⭐️ 4.5 (8)
$82,871
$485
46%
64.52$550✅❌❌Y / Y⭐️ 4.5 (28)
$100,219
$466
57%
54.51$543✅❌❌Y / Y⭐️ 4.5 (6)
$167,990
$581
79%
55.52$0✅✅✅Y / Y⭐️ 5 (13)
$227,238
$964
63%
44.53$520✅❌❌Y / Y⭐️ 0 (0)
$55,266
$353
42%
441$504❌❌❌Y / Y⭐️ 0 (2)
$53,487
$269
52%
54.51$626✅❌❌Y / Y⭐️ 4.5 (7)
$140,974
$590
64%
44.53$380✅❌❌Y / Y⭐️ 0 (0)
property-location

159 Brown St Santa Rosa Beach, Florida, 32459

5 bed • 4.5 bath • 15 guests

Agent

Inquire about this property

Contact Agent

Santa Rosa Beach

Guide

Zoning

Guide


Laws

$142,668

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $814/night at 53% occupancy.Projected nightly rate is $512/night at 57% occupancy.

Top 26% of comparables

Top 26% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$108,776

Avg annual revenue

57%

Avg occupancy rate

$512

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

$35k

$100k

$160k

$230k

Sign up to see the data on 40 all comparables

$28,534

Profit

Revenue

$142,668

Cleaning

$16,067

Cohost commission

$28,534

Owner payout

$99,868

$0

Cash Investment

Renos & Furnishing

$0

Total

$0