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 Investment Analysis 1752 Hopper St, Niceville, FL, 32578

3 bed • 2 bath • 9 guests • $339,900

BNB

Calc

Annual Revenue

$44,969

Profit (Cash Flow)

$22,078

Cap Rate

7.5%

Annual Revenue

$44,969

AirDNA projects $200/night at 62% occupancy ($45,290). Airbtics projects $216/night at 57% occupancy ($44,968). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 57% occupancy rate, $216 rate per night.

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

Percentiles25%50%75%90%
Revenue$24,289$42,404$68,580$99,456
Occupancy43%57%73%87%
Nightly Rate$151$196$247$303

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
Entire home in Niceville

No image available

$39,684
$133
75%
322$150✅✅❌Y / Y⭐️ 5 (122)
Family Home in Niceville

No image available

$41,546
$189
56%
322$175❌❌❌Y / Y⭐️ 5 (4)
Niceville Retreat w/ Boat Dock, Golf Course & Pool

No image available

$38,945
$223
42%
32.52$232✅❌❌Y / Y⭐️ 4.5 (16)
Charming Florida Home Near The Bay

No image available

$47,669
$216
57%
322$200❌❌✅Y / Y⭐️ 5 (43)
Family-Friendly Home Near Destin Beaches

No image available

$44,700
$150
76%
323$310✅❌❌Y / Y⭐️ 5 (27)
Cozy Condo on Cadillac 3 bedroom plus sofa bed

No image available

$37,613
$134
73%
31.52$150❌❌❌Y / Y⭐️ 5 (31)
Featured on HGTV'S My Lottery Dream Home!

No image available

$131,639
$631
57%
32.53$0❌❌✅Y / Y⭐️ 5 (3)
Homey 3-bed Family Home near Destin FL

No image available

$44,063
$193
60%
322$225❌❌❌Y / Y⭐️ 5 (35)
Stunning Boating & Fishing Paradise

No image available

$49,245
$303
44%
343$300❌❌❌Y / Y⭐️ 5 (4)
Sunny Niceville - New

No image available

$45,154
$169
73%
322$0❌❌❌Y / Y⭐️ 5 (7)
Welcome to Camellia House

No image available

$42,405
$261
44%
324$250❌❌❌Y / Y⭐️ 5 (38)
Bluewater Bay Beauty , 1 mile to Destin Mid Bridge

No image available

$57,562
$237
64%
323$195❌❌✅Y / Y⭐️ 5 (57)
Beach Getaway

No image available

$51,211
$212
66%
323$0❌✅❌Y / Y⭐️ 5 (8)
Bluewater Bay Hideaway with private pool/hot tub

No image available

$72,787
$236
80%
322$250✅✅✅Y / Y⭐️ 5 (38)
Relaxing townhome near the beach

No image available

$17,269
$118
35%
321$150❌❌❌Y / Y⭐️ 4.8 (43)
Welcome to the Marina House!

No image available

$54,488
$261
56%
324$250❌❌❌Y / Y⭐️ 5 (19)
Cottage of Peace Near the Beach

No image available

$31,795
$104
71%
3230$250❌❌❌Y / Y⭐️ 4.9 (14)
Dog-friendly 3BR near Destin with fireplace, W/D

No image available

$25,951
$154
31%
322$291❌❌✅Y / Y⭐️ 5 (6)
Waterview Midcentury Modern 10 mins from Destin!

No image available

$67,973
$304
60%
323$150❌❌❌Y / Y⭐️ 5 (45)
Bay side Bliss home in Niceville

No image available

$34,347
$276
34%
321$0❌❌✅Y / Y⭐️ 0 (4)
Anchors Place Serene Cottage on the Bayou

No image available

$63,844
$196
89%
323$0❌❌❌Y / Y⭐️ 5 (40)
Cute Home Minutes from the Beach!

No image available

$42,189
$137
78%
325$170✅❌✅Y / Y⭐️ 4.5 (16)
Condo with pool! MINS to beaches & Eglin AFB

No image available

$64,317
$189
87%
322$200✅❌✅Y / Y⭐️ 5 (19)
Choctaw Bay Bungalow

No image available

$43,042
$245
48%
323$0❌❌❌Y / Y⭐️ 4.7 (23)
Updated Townhome w/ Deck ~ 12 Mi to Beaches!

No image available

$99,550
$531
49%
32.52$258❌❌❌Y / Y⭐️ 5 (14)
Cozy Condo 2 on Cadillac 3 bedroom, 5 beds

No image available

$31,738
$197
42%
31.52$150❌❌❌Y / Y⭐️ 5 (7)
Centrally located Niceville Home

No image available

$53,755
$272
54%
322$0❌❌❌Y / Y⭐️ 5 (5)
Cozy 3 bedroom lakeside residence w/ a fireplace

No image available

$18,358
$152
33%
332$0❌❌❌Y / Y⭐️ 5 (40)
Bayou getaway

No image available

$108,758
$323
92%
311$0❌❌❌Y / N⭐️ 0 (0)
Prime Location Townhouse

No image available

$45,744
$120
98%
32.53$150❌❌✅Y / Y⭐️ 5 (18)
Waterfront Town House. 2,300 sq

No image available

$46,848
$204
58%
33.530$150❌❌❌Y / N⭐️ 5 (6)
Quaint 3 Bedroom Home Close To The Bay!

No image available

$47,170
$133
95%
326$250❌❌✅Y / Y⭐️ 5 (23)
Bluewater Breeze (“ Beauty”)

No image available

$32,477
$153
58%
321$0❌❌✅Y / Y⭐️ 4.5 (3)
Cool House, Pool House!

No image available

$20,862
$100
57%
327$0✅❌❌Y / Y⭐️ 4.5 (2)
Cozy 3 Bed, short drive to beaches

No image available

$36,340
$236
39%
322$150❌❌❌Y / Y⭐️ 5 (60)
5 miles to the beaches and premier golfing !

No image available

$29,053
$189
42%
322$0❌❌❌Y / Y⭐️ 5 (14)
Chic Condo w/ Nature View-Pool, Golf, Marina-w/fee

No image available

$20,496
$112
50%
322$0❌❌❌Y / Y⭐️ 4.5 (6)
Cheerful 3-bedroom home with indoor fireplace

No image available

$26,435
$157
46%
3228$250❌❌✅Y / Y⭐️ 0 (0)

Return Metrics

25.47% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$22,077$44,155$66,233$88,311$110,389$220,778$662,336
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$271,919$271,919$271,919$271,919$271,919$271,919$271,919
Down Payment$67,980$67,980$67,980$67,980$67,980$67,980$67,980
Property Appreciation$10,197$20,699$31,517$42,660$54,137$116,897$485,126
Total Return$372,174$404,755$437,651$470,871$504,426$677,575$1,487,362

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

25.47%

Cap Rate

7.48%

Return on Investment

41%

property-location

1752 Hopper St Niceville, Florida, 32578

3 bed • 2 bath • 9 guests

Est. $1,630/mo

Agent

Inquire about this property

Contact Agent

$339,900

Zestimate

93

Airbnb Investor Score

$2,261

Annual Profit

7.5%

Cap Rate

25.5%

Cash on Cash

$44,969

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $200/night at 62% occupancy ($45,290.25). Airbtics projects $216/night at 57% occupancy ($44,968).

Top 51% of comparables

Top 41% 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.

$46,342

Avg annual revenue

57%

Avg occupancy rate

$216

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

$15k

$55k

$90k

$135k

Sign up to see the data on 40 all comparables

$22,078

Profit

Revenue

$44,969

Operating Expenses

$19,526

Operating Income

$25,443

Mortgage & Taxes

$3,365

Profit (Cash Flow)

$22,078

$76,480

Cash Investment

Down Payment

$67,980

Renos & Furnishing

$8,500

Total

$76,480

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

25.47%

Cap Rate

7.48%

Profit (Cummulative)

$22,078

$271,920

$8,500

$10,197

$0

Total Gain

$35,540

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

$16,459

Deductible property tax

$3,365

Your total deduction

$72,580

Your adjusted annual income

$150,000 - $72,580 = $77,420


Taxes on $77,420 (30%)

$23,226

Your old tax bill

$45,000

Your new tax bill

$23,226


Estimated tax savings

$21,774

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:

8,276 sqft

Year built:

1960

Size:

1,390 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 1
  • Lot size: 8,276 sqft
  • Building area: 1,390 sqft
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Electric
  • View: -
  • Parking: Open
  • Amenities: Dishwasher, Refrigerator, Refrigerator W/IceMk, Smooth Stovetop Rnge, Electric Range, Electric Water Heater
  • Price per square foot: $242

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 161S22081000050210
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $172,777
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $337,400


Schools

  • Elementary School: James E Plew Elementary School with 8/10 star rating
  • Middle School: C. W. Ruckel Middle School with 9/10 star rating
  • High School: Niceville Senior High School with 6/10 star rating