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 209 Wisteria Way, , ,

5 bed • 5 bath • 15 guests • $2,100,700

BNB

Calc

Annual Revenue

$130,115

Profit (Cash Flow)

-$42,187

Cap Rate

4.7%

Annual Revenue

$130,115

AirDNA projects $929/night at 53% occupancy ($179,835). Airbtics projects $584/night at 61% occupancy ($130,114). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, $584 rate per night.

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

Percentiles25%50%75%90%
Revenue$88,299$126,214$180,162$230,233
Occupancy53%61%69%76%
Nightly Rate$451$556$699$809

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
Friday on my Mind

No image available

$106,488
$515
53%
44.51$438✅❌❌Y / Y⭐️ 0 (2)
WaterColor NEXT to Pool! Golf Cart, Bikes, Pets OK

No image available

$110,962
$432
67%
54.52$500✅❌✅Y / Y⭐️ 4.5 (13)
WaterColor w Golf Cart & 4 Bikes! Pet Friendly!

No image available

$82,311
$314
67%
44.52$475✅❌✅Y / Y⭐️ 5 (17)
The Yellow House

No image available

$116,440
$480
66%
44.53$450✅❌❌Y / Y⭐️ 0 (2)
Attitude Adjustment ~ In Seagrove Beach

No image available

$125,434
$468
72%
431$482✅❌✅Y / Y⭐️ 5 (1)
WaterColor Clubhouse

No image available

$178,528
$841
58%
54.52$0✅❌❌Y / Y⭐️ 0 (2)
23 Red Basil Drive - Ultimate WaterColor Retreat i

No image available

$86,131
$484
48%
551$500✅❌❌Y / Y⭐️ 5 (1)
Snowbird Friendly~30A~Sandpiper in Watercolor

No image available

$152,011
$738
54%
55.52$622✅❌❌Y / Y⭐️ 4.5 (4)
Access to Watercolor Beach Club/Pool/*Golf Cart

No image available

$119,650
$472
69%
44.57$405✅✅❌Y / Y⭐️ 5 (9)
20%OFF SpringSummer WaterColor GEM Cart Beach Bike

No image available

$185,944
$924
54%
54.53$495✅❌❌Y / Y⭐️ 5 (6)
A Whale's Tail: WaterColor Amenity Passes-Sleeps 8

No image available

$72,481
$305
62%
441$411✅❌❌Y / Y⭐️ 4.5 (4)
Watercolor 30A 6 Seater, Bikes, Beach Club + Pool

No image available

$180,754
$677
71%
451$605✅❌❌Y / Y⭐️ 5 (18)
Luxurious WaterColor Cottage! GOLF CART Beach Club

No image available

$127,189
$514
65%
54.54$450✅❌❌Y / Y⭐️ 5 (22)
WaterColor! 6-Seater Golf Cart, 4 Bikes, By Pool!

No image available

$93,869
$360
66%
44.52$475✅❌❌Y / Y⭐️ 4.5 (10)
Stunning, WaterColor Home w Golf Cart, 5 Bedrooms!

No image available

$92,634
$381
66%
54.53$500✅❌❌Y / Y⭐️ 5 (20)
By Camp WaterColor w Privacy! Golf Cart, Pets OK!

No image available

$99,637
$343
76%
44.52$500✅✅✅Y / Y⭐️ 5 (52)
Oyster's Pearl

No image available

$191,876
$699
75%
44.53$0✅❌❌Y / Y⭐️ 0 (2)
Huge at 2,360 SqFt, Golf Cart & 4 Bikes! 4 WaterCo

No image available

$123,039
$549
61%
451$385✅✅❌Y / Y⭐️ 0 (2)
Golf Cart & 6 Bikes! Access 4 WaterColor Pools, Be

No image available

$162,598
$563
78%
441$385✅✅❌Y / Y⭐️ 4.5 (5)
Blessed Beaches at WaterColor!

No image available

$129,382
$685
50%
54.51$473✅❌❌Y / Y⭐️ 0 (0)
The Birdhouse in Luxurious Watercolor Brand New 6

No image available

$136,841
$595
62%
44.53$375✅✅❌Y / Y⭐️ 5 (16)
Luxury Home with Golf Cart & 5 Bikes! Watercolor -

No image available

$85,028
$390
57%
54.51$425✅✅❌Y / Y⭐️ 0 (2)
Coral Cottage #84

No image available

$216,774
$884
67%
54.52$0✅❌❌Y / Y⭐️ 0 (0)
New 30A Beach Home/Watercolor Beach Club Access

No image available

$111,002
$592
51%
44.53$375✅✅❌Y / Y⭐️ 5 (20)
Just Dream-Close to Pool! Private Bar Area! Bikes!

No image available

$206,292
$732
77%
44.53$0✅❌❌Y / Y⭐️ 0 (2)
Home with Pool, Golf Cart, and Fireplace

No image available

$347,592
$1,604
59%
441$460✅❌❌Y / Y⭐️ 0 (0)
Truly Tranquil Delight in Old Seagrove w/ Private

No image available

$127,636
$740
45%
54.51$690✅❌❌Y / Y⭐️ 0 (0)
8 Bramble Ln - Pool - Bikes

No image available

$176,778
$700
69%
432$0✅❌❌Y / Y⭐️ 0 (0)
Krab Dip - Watercolor - Golf Cart

No image available

$230,096
$806
78%
44.52$0✅❌❌Y / Y⭐️ 5 (3)
LUX Watercolor 4 BD, Beach Club PF, Pool Golf Cart

No image available

$157,450
$711
59%
44.53$550✅❌✅Y / Y⭐️ 5 (19)
Community Pools,Tennis Courts, Bikes and Golf Cart

No image available

$60,207
$329
50%
43.51$0✅❌❌Y / Y⭐️ 0 (0)
"Summer Bliss" 30A WaterColor Rental Next To

No image available

$170,785
$602
76%
44.51$535❌❌❌Y / Y⭐️ 0 (0)
Private Pool - Near Seaside - Sleeps 13

No image available

$92,519
$463
52%
55.51$654✅❌❌Y / Y⭐️ 4.5 (16)
Old Seagrove Next to Seaside- Quiet &Vintage Charm

No image available

$35,831
$219
44%
44.51$411❌❌❌Y / Y⭐️ 0 (2)
Shore Is Nice - Watercolor 30A

No image available

$124,597
$577
59%
541$0✅❌❌Y / Y⭐️ 0 (1)
"Sweet Summer Cottage' Next To Dragonfly Pool,

No image available

$126,503
$659
51%
44.51$506❌❌❌Y / Y⭐️ 0 (1)
Canal-front home, a few blocks to beach & Seaside

No image available

$109,238
$639
46%
437$550❌❌❌Y / Y⭐️ 5 (29)
6-Seater Golf Cart & 7 Adult Bikes! Near 2 Pools!

No image available

$93,296
$458
54%
441$385✅✅❌Y / Y⭐️ 0 (2)
FREE Golf+Waterparks /30A Hideaway/2 Pools/4 Bikes

No image available

$117,939
$525
61%
451$79✅❌❌Y / Y⭐️ 5 (1)
WaterColor Beach Home with Resort Amenity Passes -

No image available

$119,871
$428
76%
431$411✅❌❌Y / Y⭐️ 4.5 (3)

Return Metrics

-8.49% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$42,186-$84,373-$126,560-$168,747-$210,934-$421,869-$1,265,609
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,680,560$1,680,560$1,680,560$1,680,560$1,680,560$1,680,560$1,680,560
Down Payment$420,140$420,140$420,140$420,140$420,140$420,140$420,140
Property Appreciation$63,021$127,932$194,791$263,656$334,587$722,465$2,998,250
Total Return$2,121,534$2,144,258$2,168,930$2,195,608$2,224,352$2,401,295$3,833,341

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-8.49%

Cap Rate

4.73%

Return on Investment

8.35%

property-location

209 Wisteria Way

5 bed • 5 bath • 15 guests

Est. $10,076/mo

Agent

Inquire about this property

Contact Agent

$2,100,700

Zestimate

-23

Airbnb Investor Score

-$42,186

Annual Profit

4.7%

Cap Rate

-8.5%

Cash on Cash

$130,115

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $929/night at 53% occupancy.Projected nightly rate is $584/night at 61% occupancy.

Top 53% of comparables

Top 46% 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.

$134,590

Avg annual revenue

61%

Avg occupancy rate

$584

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

$135k

$240k

$350k

Sign up to see the data on 40 all comparables

-$42,187

Profit

Revenue

$130,115

Operating Expenses

$30,595

Operating Income

$99,520

Mortgage & Taxes

$141,707

Profit (Cash Flow)

-$42,187

$496,411

Cash Investment

Down Payment

$420,140

Renos & Furnishing

$13,250

Closing Costs

$63,021

Total

$496,411

DSCR Ratio

Weak

0.70

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-8.49%

Cap Rate

4.73%

Profit (Cummulative)

-$42,187

$1,680,560

$13,250

$63,021

$0

Total Gain

$41,472

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

$99,701

Deductible property tax

$20,797

Your total deduction

$252,128

Your adjusted annual income

$150,000 - $252,128 = -$102,128


Taxes on -$102,128 (30%)

-$30,638

Your old tax bill

$45,000

Your new tax bill

-$30,638


Estimated tax savings

$75,638

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:

3,049 sqft

Year built:

2014

Size:

2,465 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Electric

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 2
  • Lot size: 3,049 sqft
  • Building area: 2,465 sqft
  • Garage: Yes
  • Heating: Electric
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: AC - 2 or More, Electric
  • View: -
  • Parking: Attached
  • Amenities: Dryer, Microwave, Refrigerator, Gas Range, Washer, Gas Water Heater
  • Price per square foot: $852

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 143S19254020000030
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $1,476,983
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $2,100,700


Schools

  • Middle School: Emerald Coast Middle School with 6/10 star rating
  • High School: South Walton High School with 8/10 star rating

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service