BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

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
Heated Pool, Golf Cart! Steps to Private Beach 30A
$128,223
$499
69%
55.53$550✅❌❌Y / Y⭐️ 5 (44)
Idyll Time - Electric Vehicle Charger - Private
$172,476
$645
69%
671$799✅❌❌Y / Y⭐️ 5 (8)
Stay on 30A: Casamigos, Salt. Sand. Relax
$142,731
$607
62%
443$550✅❌✅Y / Y⭐️ 5 (12)
Green Dream - Close To Beach - Bikes
$112,245
$748
41%
402$0✅❌❌Y / Y⭐️ 0 (0)
Free Golf Cart! Walk to Beach/2 Community Pools
$55,895
$332
46%
42.53$325✅❌❌Y / Y⭐️ 4.5 (9)
Private Pool, Minutes to Gulf; Pet Friendly+ Bikes
$65,178
$315
55%
53.51$543✅❌❌Y / Y⭐️ 4.5 (5)
30A Beach House - Beach Please | Private Pool!
$138,180
$544
67%
43.51$625✅❌✅Y / Y⭐️ 5 (9)
Heavenly Hideaway- Dog Friendly- Minutes to Beach
$163,252
$713
61%
443$415✅❌✅Y / Y⭐️ 5 (5)
Our Seaside - Seagrove Beach retreat with Private
$90,492
$365
65%
451$372✅❌❌Y / Y⭐️ 4.5 (5)
30A BEACH HOUSE with NEW Golf Cart! Sleeps 10!
$74,853
$259
59%
441$738❌❌❌Y / Y⭐️ 4.6 (18)
Blue Iris-Short Walk to the Beach! Private Pool!
$101,368
$577
48%
43.53$0✅❌❌Y / Y⭐️ 5 (6)
Gulf Views, Pools & Private Beach Access
$66,494
$401
45%
433$375✅❌❌Y / Y⭐️ 4 (8)
Pvt Pool|Seagrove Luxe|5 Min Walk 30A Beach|Bikes
$144,434
$589
67%
43.51$500✅❌❌Y / Y⭐️ 5 (28)
Steps to Beach, Private Pool, Bikes, Pet Friendly!
$126,966
$410
81%
433$500✅❌✅Y / Y⭐️ 5 (23)
No Worries-Community Pools! Boardwalk to Beach!
$114,086
$511
61%
43.53$0✅❌❌Y / Y⭐️ 0 (2)
Seagrove Beach - 2 Minutes to the Gulf - Sleeps 10
$64,863
$252
68%
441$438✅❌❌Y / Y⭐️ 4 (4)
Stunning Retreat w/ Gulf Views, Room for 18
$104,175
$509
53%
65.51$743✅❌❌Y / Y⭐️ 5 (6)
Blue Heaven #88
$87,884
$348
69%
42.52$0✅❌✅Y / Y⭐️ 0 (2)
Bon Villa-South of 30A! 4 Bikes! Private Pool
$92,770
$497
51%
433$0✅❌❌Y / Y⭐️ 0 (1)
Seagrove, 5 BR, Gulf & Lake Views, Pool, Game Room
$134,184
$573
62%
551$784✅❌❌Y / Y⭐️ 4.5 (3)
“Seas the Day” Seagrove Cottage
$107,370
$362
79%
434$400❌❌✅Y / Y⭐️ 5 (45)
The Happy Seahorse- Golf Cart! Walk to Beach!
$144,742
$557
71%
433$0❌❌✅Y / Y⭐️ 0 (1)
Sailfish on Brown-Private Pool! Close to Beach
$70,711
$552
35%
43.53$0✅❌❌Y / Y⭐️ 5 (3)
When Pigs Fly
$90,111
$403
57%
541$575✅❌❌Y / Y⭐️ 0 (2)
SeaLantro - Seagrove Beach - Bikes
$157,454
$717
60%
432$0✅❌❌Y / Y⭐️ 0 (1)
LaVita Salata Seagrove Beach 30A
$172,319
$986
47%
54.52$450✅❌❌Y / Y⭐️ 5 (24)
Default to Salt
$143,808
$1,034
38%
551$0❌❌❌Y / Y⭐️ 5 (2)
Sandpiper Beach House- Private Beach Access!
$131,387
$579
62%
433$0✅❌✅Y / Y⭐️ 0 (1)
Deeded Beach Access - 2 Community Pools
$93,922
$368
68%
431$455✅❌❌Y / Y⭐️ 5 (5)
Spacious 30a Home w/Pool + Short Walk to Beach
$90,558
$413
59%
43.53$400✅❌❌Y / Y⭐️ 5 (8)
3 Story Beach House Sleeps 10 on 30A!
$61,879
$331
50%
44.53$395✅❌❌Y / Y⭐️ 5 (17)
4BR bright home in a great location with a pool
$40,628
$301
35%
433$392✅❌❌Y / Y⭐️ 4.5 (8)
Private Beach, Pool, + Carriage House! Sleeps 18!
$82,871
$485
46%
64.52$550✅❌❌Y / Y⭐️ 4.5 (28)
Private pool & 3 minutes to beach in Seagrove
$100,219
$466
57%
54.51$543✅❌❌Y / Y⭐️ 4.5 (6)
Knot for Reel by AvantStay | Walk to Beach + Pool
$167,990
$581
79%
55.52$0✅✅✅Y / Y⭐️ 5 (13)
Family Fav Gulf Side Lux Home, 4 Bikes, Next to
$227,238
$964
63%
44.53$520✅❌❌Y / Y⭐️ 0 (0)
0.2 Miles to the Beach! In the Heart of Seagrove!
$55,266
$353
42%
441$504❌❌❌Y / Y⭐️ 0 (2)
5 BR/4BA~ Heated Community Pool ~Gulf Views
$53,487
$269
52%
54.51$626✅❌❌Y / Y⭐️ 4.5 (7)
Gulf Views, Steps to the Beach!
$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