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}

Percentiles	25%	50%	75%	90%
Revenue	$63,890	$109,818	$147,055	$186,508
Occupancy	47%	59%	67%	69%
Nightly Rate	$364	$498	$583	$720

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Heated Pool, Golf Cart! Steps to Private Beach 30A	$128,223	$499	69%	5	5.5	3	$550	✅	❌	❌	Y / Y	⭐️ 5 (44)
Idyll Time - Electric Vehicle Charger - Private	$172,476	$645	69%	6	7	1	$799	✅	❌	❌	Y / Y	⭐️ 5 (8)
Stay on 30A: Casamigos, Salt. Sand. Relax	$142,731	$607	62%	4	4	3	$550	✅	❌	✅	Y / Y	⭐️ 5 (12)
Green Dream - Close To Beach - Bikes	$112,245	$748	41%	4	0	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Free Golf Cart! Walk to Beach/2 Community Pools	$55,895	$332	46%	4	2.5	3	$325	✅	❌	❌	Y / Y	⭐️ 4.5 (9)
Private Pool, Minutes to Gulf; Pet Friendly+ Bikes	$65,178	$315	55%	5	3.5	1	$543	✅	❌	❌	Y / Y	⭐️ 4.5 (5)
30A Beach House - Beach Please \| Private Pool!	$138,180	$544	67%	4	3.5	1	$625	✅	❌	✅	Y / Y	⭐️ 5 (9)
Heavenly Hideaway- Dog Friendly- Minutes to Beach	$163,252	$713	61%	4	4	3	$415	✅	❌	✅	Y / Y	⭐️ 5 (5)
Our Seaside - Seagrove Beach retreat with Private	$90,492	$365	65%	4	5	1	$372	✅	❌	❌	Y / Y	⭐️ 4.5 (5)
30A BEACH HOUSE with NEW Golf Cart! Sleeps 10!	$74,853	$259	59%	4	4	1	$738	❌	❌	❌	Y / Y	⭐️ 4.6 (18)
Blue Iris-Short Walk to the Beach! Private Pool!	$101,368	$577	48%	4	3.5	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (6)
Gulf Views, Pools & Private Beach Access	$66,494	$401	45%	4	3	3	$375	✅	❌	❌	Y / Y	⭐️ 4 (8)
Pvt Pool\|Seagrove Luxe\|5 Min Walk 30A Beach\|Bikes	$144,434	$589	67%	4	3.5	1	$500	✅	❌	❌	Y / Y	⭐️ 5 (28)
Steps to Beach, Private Pool, Bikes, Pet Friendly!	$126,966	$410	81%	4	3	3	$500	✅	❌	✅	Y / Y	⭐️ 5 (23)
No Worries-Community Pools! Boardwalk to Beach!	$114,086	$511	61%	4	3.5	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (2)
Seagrove Beach - 2 Minutes to the Gulf - Sleeps 10	$64,863	$252	68%	4	4	1	$438	✅	❌	❌	Y / Y	⭐️ 4 (4)
Stunning Retreat w/ Gulf Views, Room for 18	$104,175	$509	53%	6	5.5	1	$743	✅	❌	❌	Y / Y	⭐️ 5 (6)
Blue Heaven #88	$87,884	$348	69%	4	2.5	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (2)
Bon Villa-South of 30A! 4 Bikes! Private Pool	$92,770	$497	51%	4	3	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Seagrove, 5 BR, Gulf & Lake Views, Pool, Game Room	$134,184	$573	62%	5	5	1	$784	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
“Seas the Day” Seagrove Cottage	$107,370	$362	79%	4	3	4	$400	❌	❌	✅	Y / Y	⭐️ 5 (45)
The Happy Seahorse- Golf Cart! Walk to Beach!	$144,742	$557	71%	4	3	3	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Sailfish on Brown-Private Pool! Close to Beach	$70,711	$552	35%	4	3.5	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
When Pigs Fly	$90,111	$403	57%	5	4	1	$575	✅	❌	❌	Y / Y	⭐️ 0 (2)
SeaLantro - Seagrove Beach - Bikes	$157,454	$717	60%	4	3	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
LaVita Salata Seagrove Beach 30A	$172,319	$986	47%	5	4.5	2	$450	✅	❌	❌	Y / Y	⭐️ 5 (24)
Default to Salt	$143,808	$1,034	38%	5	5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Sandpiper Beach House- Private Beach Access!	$131,387	$579	62%	4	3	3	$0	✅	❌	✅	Y / Y	⭐️ 0 (1)
Deeded Beach Access - 2 Community Pools	$93,922	$368	68%	4	3	1	$455	✅	❌	❌	Y / Y	⭐️ 5 (5)
Spacious 30a Home w/Pool + Short Walk to Beach	$90,558	$413	59%	4	3.5	3	$400	✅	❌	❌	Y / Y	⭐️ 5 (8)
3 Story Beach House Sleeps 10 on 30A!	$61,879	$331	50%	4	4.5	3	$395	✅	❌	❌	Y / Y	⭐️ 5 (17)
4BR bright home in a great location with a pool	$40,628	$301	35%	4	3	3	$392	✅	❌	❌	Y / Y	⭐️ 4.5 (8)
Private Beach, Pool, + Carriage House! Sleeps 18!	$82,871	$485	46%	6	4.5	2	$550	✅	❌	❌	Y / Y	⭐️ 4.5 (28)
Private pool & 3 minutes to beach in Seagrove	$100,219	$466	57%	5	4.5	1	$543	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
Knot for Reel by AvantStay \| Walk to Beach + Pool	$167,990	$581	79%	5	5.5	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (13)
Family Fav Gulf Side Lux Home, 4 Bikes, Next to	$227,238	$964	63%	4	4.5	3	$520	✅	❌	❌	Y / Y	⭐️ 0 (0)
0.2 Miles to the Beach! In the Heart of Seagrove!	$55,266	$353	42%	4	4	1	$504	❌	❌	❌	Y / Y	⭐️ 0 (2)
5 BR/4BA~ Heated Community Pool ~Gulf Views	$53,487	$269	52%	5	4.5	1	$626	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
Gulf Views, Steps to the Beach!	$140,974	$590	64%	4	4.5	3	$380	✅	❌	❌	Y / Y	⭐️ 0 (0)

159 Brown St Santa Rosa Beach, Florida, 32459

5 bed • 4.5 bath • 15 guests

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.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

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

$28,534

Profit

Revenue

$142,668

Cleaning

$16,067

Cohost commission

$28,534

Owner payout

$99,868

$0

Cash Investment

Renos & Furnishing

Total