BNBCalc Short Term Rental Cohost Analysis 3100 Scenic Highway 98 #115, Destin, FL

1 bed • 1 bath • 6 guests • $690,500

BNB

Calc

Owner income

$40,999

Per year

This Airbnb could earn an additional

$3,341

Per month vs a Long-Term Rental

Annual Revenue range

$41,168 - $80,157

Annual Revenue

$58,571

AirDNA projects $258/night at 57% occupancy ($53,712). Airbtics projects $163/night at 67% occupancy ($39,888). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 76% occupancy rate, $211 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,739	$41,168	$61,372	$80,157
Occupancy	58%	70%	76%	85%
Nightly Rate	$102	$154	$211	$245

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Steps to Crystal Beach w heated pool at GCW 101	$31,608	$87	91%	1	1	3	$125	✅	✅	❌	Y / Y	⭐️ 5 (317)
Sunrise Destin-ationBeach viewHeated Pool	$48,442	$165	75%	1	1	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (152)
15% Off - Amazing Gulf Views! Wonderful Location!	$47,155	$211	59%	1	1	2	$199	✅	✅	❌	Y / Y	⭐️ 5 (70)
Caribleu GetawayBeach ViewHeated Pool	$33,564	$144	56%	1	1	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (109)
Corner of ParadiseBeach ViewHeated Pool	$43,725	$145	79%	1	1	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (52)
Perfect location, steps to the beach. Sleeps 6.	$42,689	$158	72%	1	1	2	$150	✅	✅	❌	Y / N	⭐️ 5 (35)
Steps to the beach, Pool, Quiet, Family friendly	$26,199	$88	69%	1	1	1	$159	✅	❌	❌	Y / Y	⭐️ 5 (40)
190ft to the Beach w/ XL Balcony!	$35,272	$104	89%	1	1	1	$155	✅	✅	❌	Y / Y	⭐️ 5 (248)
Deja View Beachfront Sunrise Heated Pool!	$81,397	$229	93%	1	1.5	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (200)
Crystal Sands Destin 115A Beachfront w/ Beach SVC	$66,026	$214	82%	1	1.5	1	$300	✅	❌	❌	Y / Y	⭐️ 5 (9)
Cozy, Cute & Conveniently Located Destin Rental	$21,076	$88	56%	1	1	2	$152	✅	❌	❌	N / Y	⭐️ 4.5 (25)
1st Floor Easy Walk to the Beach in Destin!	$19,262	$89	47%	1	1	2	$152	✅	❌	❌	Y / Y	⭐️ 4.5 (32)
Gulf View, Pool, Balcony, Beach*	$38,218	$124	73%	1	1	1	$159	✅	❌	❌	Y / Y	⭐️ 5 (60)
1 Block to Crystal Beach, Patio, Full Kitchen, W/D	$21,440	$90	59%	1	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (101)
109 Crystal Sands Beachfront w/ Beach Service 109	$103,114	$316	86%	1	1.5	1	$330	✅	❌	❌	Y / Y	⭐️ 5 (6)
Walk to the Beach! Relax after.	$22,786	$86	66%	1	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (120)
109 Great Ocean View Prime Location.	$33,262	$142	64%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (128)
Snowbird Friendly-Crystal Sands 206B	$38,082	$137	73%	1	1.5	2	$145	✅	❌	❌	Y / Y	⭐️ 4.5 (11)
Lovely Destin Condo w/ Pool Access: Walk to Beach!	$26,920	$75	83%	1	1	2	$171	✅	✅	❌	Y / Y	⭐️ 4.5 (19)
Gulf Coast Getaway	$31,550	$116	73%	1	1	3	$170	✅	✅	❌	Y / Y	⭐️ 5 (25)
310 \| Luxe Beach Condo on Scenic 98!	$41,508	$168	66%	1	1	4	$170	✅	✅	❌	Y / Y	⭐️ 5 (14)
Snowbird Special \| Heated Pool \|150 Steps Beach	$27,736	$95	76%	1	1	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (152)
The Turtles Escape	$29,479	$96	77%	1	1	1	$159	✅	✅	❌	Y / Y	⭐️ 5 (162)
114 Beachfront condo Crystal Sands + Beach Service	$86,946	$270	85%	1	1.5	1	$300	✅	❌	❌	Y / Y	⭐️ 5 (48)
Steps to Crystal Beach w heated pool at GCW 102	$93,719	$331	76%	1	1	2	$125	✅	✅	❌	Y / Y	⭐️ 4.8 (203)
Snowbird Friendly-Budget Friendly-GCW 303	$43,181	$155	73%	1	1	2	$145	✅	✅	❌	Y / Y	⭐️ 4.5 (31)
Overlooks Community Pool ~ Near the Beach ~ Built-	$41,008	$184	58%	1	1	1	$181	✅	✅	❌	Y / Y	⭐️ 0 (2)
Updated First Floor Condo, Close to Pool	$44,571	$200	57%	1	1	1	$170	✅	✅	❌	Y / Y	⭐️ 4.5 (4)
Condo-A, steps to beach, pool, sleeps 4+, king bed	$24,770	$96	65%	1	1	1	$135	✅	❌	❌	Y / Y	⭐️ 5 (22)
Crystal Sands Condo, Directly on the Beach	$58,645	$245	63%	1	1.5	1	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (77)
Grand Caribbean W 203 \| Directly across from the	$50,215	$245	56%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (4)
Snowbird Friendly-Grand Caribbean East 305	$56,288	$216	69%	1	1	2	$145	✅	✅	❌	Y / Y	⭐️ 0 (2)
Grand Caribbean 308~Crystal Beach~Nov-Feb Open!	$41,851	$198	56%	1	1	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (5)
Gulf View, Easy Beach Access, Heated Pool, Hot Tub	$48,572	$173	75%	1	1	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (26)
Beach Bungalow-B	$33,409	$144	61%	1	1	2	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (15)
Sunny Emerald Coast Condo w/ Pool: Steps to Beach!	$32,549	$109	79%	1	1	2	$119	✅	✅	❌	Y / Y	⭐️ 4.7 (72)
Crystal Calm, great neighborhood and great views!	$26,498	$153	46%	1	1	3	$185	✅	✅	❌	Y / Y	⭐️ 5 (66)
R-Riviera 309-Destin Condo in Grand Caribbean East	$57,637	$212	71%	1	1	3	$160	✅	✅	❌	Y / Y	⭐️ 5 (113)

3100 Scenic Hwy 98 Destin, Florida, 32541

1 bed • 1 bath • 6 guests

Inquire about this property

Contact Agent

$58,571

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $258/night at 57% occupancy.Projected nightly rate is $163/night at 67% occupancy.

Occupancy Rate

Top 28% 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.

$42,201

Avg annual revenue

67%

Avg occupancy rate

$163

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

$20k

$45k

$75k

$105k

$11,714

Profit

Revenue

$58,571

Cleaning

$7,657

Cohost commission

$11,714

Owner payout

$40,999

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

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

Lot size:

10,307 sqft

Year built:

1956

Size:

600 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Other

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 10,307 sqft

Building area: 600 sqft

Garage: No

Heating: Other

Pool: No

Fireplaces: -

Basement: No

Cooling: Central

View: -

Parking: -

Amenities: -

Price per square foot: $1,150

Lot Info

Zoning: -

Land Use: -

Parcel Number: 002S220580000A007O

Flood Zone: Yes, Zone High risk: Coastal areas with additional velocity hazard from waves

Tax Info

Year Assessed: 2023

Assessed Value: $369,983

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $690,500

Schools