BNBCalc Short Term Rental Investment Analysis 175 Laurel Oaks Dr, Freeport, FL 32439

4 bed • 2 bath • 12 guests • $479,850

BNB

Calc

Annual Revenue

$48,431

Profit (Cash Flow)

-$3,914

Cap Rate

5.9%

Annual Revenue

$48,431

AirDNA projects $340/night at 39% occupancy ($48,431). Airbtics projects $435/night at 59% occupancy ($93,739). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 39% occupancy rate, $340 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$52,894	$76,094	$159,663	$240,682
Occupancy	50%	59%	72%	79%
Nightly Rate	$278	$340	$589	$814

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New 2024 6-Seater Golf Cart-4BR Thirsty Turtle	$60,765	$209	74%	4	4	2	$340	✅	❌	❌	Y / Y	⭐️ 4.6 (5)
Steps to the beach, renovated!	$186,186	$838	59%	4	4	4	$425	❌	❌	❌	Y / Y	⭐️ 5 (26)
Gulf Front 17th Floor Penthouse	$68,080	$216	81%	4	5	1	$420	✅	✅	❌	Y / Y	⭐️ 4.3 (7)
Tivoli 5269 ~ Pura Vida Living ~ Golf Cart Include	$40,983	$195	48%	4	4	1	$342	✅	❌	❌	Y / Y	⭐️ 5 (1)
Shipwatch 98, Miramar Beach, Sandy Feet Retreat	$115,423	$371	80%	4	4	3	$567	✅	❌	❌	Y / Y	⭐️ 5 (2)
The Miramar Beach House	$214,594	$812	70%	4	4	1	$350	❌	❌	❌	Y / Y	⭐️ 4.8 (108)
BEACH Front-Multiple Balconies-4BR Summer Haven A	$67,535	$241	74%	4	4	2	$340	❌	❌	❌	Y / Y	⭐️ 4 (11)
Summer Haven, Miramar Beach, Simply Beachin'	$80,807	$324	66%	4	4	3	$382	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Beach Setup and a RARE 4-Bedroom Beachfront Condo!	$172,401	$701	67%	4	4	1	$448	✅	✅	❌	Y / Y	⭐️ 4.9 (11)
Tennis Resort, Free Beach Chair Service, 3BR Plus	$36,667	$124	72%	4	4	1	$350	✅	✅	❌	Y / Y	⭐️ 5 (3)
Shipwatch 112, Miramar Beach, My Beach Alibi	$74,456	$302	65%	4	4	3	$567	✅	❌	❌	Y / Y	⭐️ 3 (2)
Free Beach Chairs March-October! 100 Yds to Beach	$131,633	$585	60%	4	4	4	$675	✅	❌	❌	Y / Y	⭐️ 5 (2)
Golf Course Views ~ Golf Cart ~ Screened Porch ~ N	$127,336	$428	79%	4	4	1	$414	✅	❌	❌	Y / Y	⭐️ 4 (5)
Beach Front-Fully Renovated-4BR Cast a Waves	$75,728	$244	78%	4	4	2	$340	❌	❌	❌	Y / Y	⭐️ 4.2 (17)
After-Dune Delight \| Private Pool + Beach Access	$123,776	$473	68%	4	4	3	$460	✅	❌	❌	Y / Y	⭐️ 5 (5)
Miramar Manor by AvantStay \| Walk to the Beach!	$56,513	$174	78%	4	4	1	$633	✅	✅	✅	Y / Y	⭐️ 4.7 (8)
Tides 204-205-Fall Savings-Two beachfront condos c	$133,065	$377	91%	4	4	1	$342	✅	❌	❌	Y / Y	⭐️ 0 (0)
Villa Verde, Beach Service Included!	$128,829	$611	56%	4	4	1	$525	✅	❌	❌	Y / Y	⭐️ 4.6 (15)
A Dose of Vitamin Sea \| Easy Walk to Beach & More!	$62,746	$335	49%	4	4	3	$360	✅	❌	❌	Y / Y	⭐️ 4 (4)
Charlie’s Beach House	$55,554	$258	54%	4	3	2	$250	✅	❌	❌	Y / Y	⭐️ 4.9 (40)
Quaint Beach House \| Private Pool \| Putting Green	$184,513	$840	59%	4	3	3	$385	✅	❌	❌	Y / Y	⭐️ 4.8 (14)
Villa 43 at Hidden Dunes	$105,761	$345	81%	4	4	3	$360	✅	✅	❌	Y / Y	⭐️ 3.9 (13)
6 Seater Golf Cart ~ Oversized Lakefront Deck	$161,822	$651	67%	4	3	1	$344	✅	❌	❌	Y / Y	⭐️ 5 (7)
Aloha Cottage3BR + BunkSleeps 10Private PoolWa	$54,314	$280	53%	4	2	3	$0	✅	❌	❌	Y / Y	⭐️ 4 (2)
100 Steps to private beach with peek-a-boo views!	$32,364	$189	41%	4	4	4	$350	❌	❌	❌	Y / Y	⭐️ 5 (11)
Lakeview Beach Bungalow	$46,046	$360	34%	4	3	3	$350	❌	❌	✅	Y / Y	⭐️ 4.8 (34)
Summerwind Snowdrift	$79,210	$601	34%	4	3	1	$400	✅	❌	❌	Y / Y	⭐️ 5 (6)
My Wife’s a Beach #6 -Private Beach Front Getaway	$194,348	$1,225	41%	4	4	1	$400	❌	❌	✅	Y / Y	⭐️ 5 (57)
Mainsail Private Cottage - End of Summer Rates!	$80,505	$300	72%	4	2	3	$299	✅	✅	❌	Y / Y	⭐️ 4.8 (8)
Miramar Beach Villas #103 \| Easy Beach Access!	$65,924	$316	57%	4	4	3	$0	✅	❌	❌	Y / Y	⭐️ 3.5 (2)
Coastal 4-Bed Home Steps From The Beach, Pool!	$67,653	$327	51%	4	4	1	$535	✅	❌	❌	Y / Y	⭐️ 0 (0)
Luxury 3 floor Beach House w/ private beach access	$103,158	$403	68%	4	3	6	$400	✅	❌	❌	Y / Y	⭐️ 5 (32)
Coast Inn - private boardwalk - 2min to the beach	$98,832	$674	39%	4	3	3	$350	✅	✅	❌	Y / Y	⭐️ 4.5 (10)
Beachside Retreat Awaits w/ Lake	$56,862	$299	51%	4	2	3	$350	❌	❌	✅	Y / Y	⭐️ 5 (4)
Hello Sunshine \| Community Pool + Beach Access!	$64,824	$308	54%	4	3	3	$305	✅	❌	❌	Y / Y	⭐️ 4 (2)
Mainsail Cottage #39	$73,129	$324	60%	4	3	5	$300	✅	✅	❌	Y / Y	⭐️ 5 (56)
Water View! Beach Access! Community Pool!	$212,772	$1,057	55%	4	4	3	$0	✅	❌	❌	Y / Y	⭐️ 4.3 (3)
The Happy Crab House in Miramar Beach!	$57,096	$400	39%	4	3	4	$420	✅	❌	❌	Y / Y	⭐️ 5 (6)
4BR dog-friendly lake home w/ pool & great views	$30,876	$429	18%	4	4	3	$218	✅	❌	✅	Y / Y	⭐️ 4.5 (2)
Villa Lago at Sandestin Golf Cart on Lake	$33,096	$274	33%	4	4	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

-3.23% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,913	-$7,827	-$11,741	-$15,655	-$19,569	-$39,138	-$117,416
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$383,880	$383,880	$383,880	$383,880	$383,880	$383,880	$383,880
Down Payment	$95,970	$95,970	$95,970	$95,970	$95,970	$95,970	$95,970
Property Appreciation	$14,395	$29,222	$44,495	$60,225	$76,427	$165,028	$684,871
Total Return	$490,331	$501,245	$512,603	$524,419	$536,708	$605,739	$1,047,305

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.23%

Cap Rate

5.93%

Return on Investment

12.57%

175 Laurel Oaks Dr Freeport, FL, 32439

4 bed • 2 bath • 12 guests

Purchase Price

Est. $2,302/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$3,913

Annual Profit

5.9%

Cap Rate

-3.2%

Cash on Cash

$48,431

Annual Revenue

BNBCalc predicts this property will get $435 per night with 59% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 88% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$95,404

Avg annual revenue

59%

Avg occupancy rate

$435

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

$30k

$90k

$150k

$215k

-$3,914

Profit

Revenue

$48,431

Operating Expenses

$19,976

Operating Income

$28,455

Mortgage & Taxes

$32,369

Profit (Cash Flow)

-$3,914

$120,866

Cash Investment

Down Payment

$95,970

Renos & Furnishing

$10,500

Closing Costs

$14,396

Total

$120,866

DSCR Ratio

Weak

0.88

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.23%

Cap Rate

5.93%

Return on Investment

12.57%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$22,774

Deductible property tax

$4,751

Your total deduction

$52,901

Your adjusted annual income

$150,000 - $52,901 = $97,099

Taxes on $97,099 (30%)

$29,130

Your old tax bill

$45,000

Your new tax bill

$29,130

Estimated tax savings

$15,870

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -