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 32 Enchanted Way, Santa Rosa Beach, FL, 32459

3 bed • 3 bath • 9 guests • $319,900

BNB

Calc

Owner income

$50,398

Per year

This Airbnb could earn an additional

$3,130

Per month vs a Long-Term Rental

Annual Revenue range

$56,923 - $101,759

Annual Revenue

$71,997

AirDNA projects $375/night at 55% occupancy ($75,331). Airbtics projects $237/night at 64% occupancy ($55,400). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, $308 rate per night.

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

Percentiles25%50%75%90%
Revenue$33,233$56,923$86,438$101,759
Occupancy57%67%76%80%
Nightly Rate$154$224$297$329

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
Cheerful 3 beds 2.5 baths near 30A & Miramar Beach
$22,824
$152
39%
32.52$225❌❌❌Y / Y⭐️ 5 (5)
Sugar Beach
$37,740
$120
77%
32.52$300❌❌❌Y / Y⭐️ 5 (30)
Topsail Park Beaches, Pet Friendly, Beach Gear
$56,282
$187
79%
32.52$275❌❌✅Y / Y⭐️ 5 (50)
EV Charger, Mins to Beach, Shops, Golf, Santa Rosa
$29,185
$129
55%
32.53$200❌❌❌Y / Y⭐️ 5 (39)
Sandestin "Bungalo Bliss" Brand New 2024 Golf
$53,964
$218
61%
323$350✅❌❌Y / Y⭐️ 5 (13)
San Destin Dream Vacation
$26,174
$128
49%
32.52$300❌❌❌Y / Y⭐️ 4.5 (35)
Bungalow Bay
$28,351
$118
41%
32.52$260❌❌✅Y / Y⭐️ 5 (12)
Bungalo to Paradise-2 Golf Carts-Screened Porch
$145,471
$522
76%
33.52$250✅❌✅Y / Y⭐️ 5 (24)
Golf, beaches, shopping. Spacious, quiet home
$26,468
$131
47%
32.52$300❌❌✅Y / Y⭐️ 5 (34)
Sandestin Retreat close to 30A and Miramar Beach
$34,689
$128
73%
32.53$225❌❌❌Y / Y⭐️ 5 (93)
Teal Chic 3BR 2.5BA! 30A Beaches! Destin, Miramar
$27,032
$130
54%
32.52$245❌❌❌Y / Y⭐️ 5 (133)
Chic Luxe Oasis with Arcade, Near Beaches & Fun!
$43,837
$155
70%
32.52$200❌❌❌Y / Y⭐️ 5 (55)
Modern Luxury 3BR Near Miramar Beach and 30A
$54,001
$190
76%
32.52$175❌❌✅Y / Y⭐️ 5 (65)
Screened Porch ~ Golf Cart ~ Community Pool & Putt
$64,494
$293
58%
33.51$344✅❌❌Y / Y⭐️ 0 (1)
Updated comfy cottage w/ six seat golf cart!
$67,826
$205
80%
33.53$335✅❌❌Y / Y⭐️ 5 (8)
2497 Bungalo
$89,628
$333
67%
33.53$424✅❌✅Y / Y⭐️ 5 (3)
Home w/ Golf Cart on Golf Course In Baytowne Wharf
$73,838
$247
80%
33.51$250✅✅✅Y / Y⭐️ 5 (18)
SunKissed Bungalo with Golf Cart
$100,278
$396
67%
33.51$375✅❌❌Y / Y⭐️ 5 (5)
*5 Min to Beach* Golf Cart* Private Patio* Bikes
$62,567
$231
73%
323$350✅❌✅Y / Y⭐️ 5 (41)
Charming Cottage with 6-Seater GOLF CART INCLUDED!
$64,995
$192
91%
33.56$435✅❌❌Y / Y⭐️ 5 (86)
Bayside Gated Resort ~ Screened Porch ~ Golf Cart
$76,689
$297
69%
33.51$344✅❌❌Y / Y⭐️ 0 (1)
Aqua Vista Villa
$60,765
$209
79%
333$273✅❌❌Y / Y⭐️ 5 (119)
Pet Friendly ~ 6-Seat Golf Cart ~ Screened Porch ~
$70,947
$300
64%
321$274✅❌✅Y / Y⭐️ 4 (7)
Screened Porch ~ Golf Cart ~ Bayside Gated Resort
$70,591
$292
64%
33.51$356✅❌❌Y / Y⭐️ 0 (1)
1337 Laurel Grove
$86,240
$310
67%
333$424✅✅❌Y / Y⭐️ 0 (1)
Golf Cart ~ Lakefront ~ Private Porch ~ Spacious L
$89,679
$289
80%
331$379✅✅❌Y / Y⭐️ 0 (2)
3 Bed/2.5 Bath Waterfront Townhouse w/ Boat Slip
$57,080
$205
70%
32.52$250❌❌❌Y / Y⭐️ 5 (35)
Bungalo 46: 3BR, Golf Cart & Pet-Friendly Resort
$77,316
$300
65%
33.51$375✅❌✅Y / Y⭐️ 5 (7)
New, kid friendly, 3bd + 2.5bath
$41,433
$144
72%
332$260❌❌❌Y / Y⭐️ 5 (30)
Sandhill Pines 15, Santa Rosa Beach, Ocean Dream
$23,044
$123
42%
331$332❌❌❌Y / Y⭐️ 4 (3)
LSV (Golf Cart) + Bikes -Bungalo at Baytowne
$59,310
$194
82%
332$402✅❌❌Y / Y⭐️ 5 (31)
6-Seat Golf Cart ~ Community Pool ~ Screened Porch
$72,830
$295
67%
33.51$356✅❌❌Y / Y⭐️ 4.5 (5)
Spacious Area ~ Golf Cart ~ Pet Friendly~ Porch ~
$83,874
$312
72%
321$302✅❌✅Y / Y⭐️ 0 (0)
Bayside Gated Resort ~ Screened Porch ~ Golf Cart
$71,652
$294
65%
321$286✅❌❌Y / Y⭐️ 3.5 (3)
Privacy! Citrus House, Dog Friendly & Sleeps 6 ppl
$79,671
$259
81%
322$275❌❌✅Y / Y⭐️ 4.8 (134)
2 Golf Carts ~ Screened in Porch ~ Community Pool
$85,907
$329
69%
33.51$367✅❌✅Y / Y⭐️ 0 (1)
Two Golf Carts Included ~ Private Porch ~ Family F
$75,867
$349
59%
33.51$379✅✅❌Y / Y⭐️ 0 (0)
Crystal Cove at Sandestin Beach Resort
$41,044
$208
44%
331$299✅❌❌Y / Y⭐️ 4.5 (10)
Beach Vacation, Watch the Waves!
$37,230
$283
33%
333$250❌❌❌Y / Y⭐️ 5 (13)
Sandestin Retreat: 3BR, Golf Cart & Resort Perks
$51,192
$308
39%
33.51$386✅❌❌Y / Y⭐️ 5 (6)

property-location

32 Enchanted Way Santa Rosa Beach, Florida, 32459

3 bed • 3 bath • 9 guests

Agent

Inquire about this property

Contact Agent

Santa Rosa Beach

Guide

Zoning

Guide


Laws

$71,997

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $375/night at 55% occupancy.Projected nightly rate is $237/night at 64% occupancy.

Top 66% of comparables

Top 18% 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.

$60,550

Avg annual revenue

64%

Avg occupancy rate

$237

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

$60k

$105k

$145k

Sign up to see the data on 40 all comparables

$14,399

Profit

Revenue

$71,997

Cleaning

$9,000

Cohost commission

$14,399

Owner payout

$50,398

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

Property Overview

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

Lot size:

4,791 sqft

Year built:

2001

Size:

1,640 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Central, Electric

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 4,791 sqft
  • Building area: 1,640 sqft
  • Garage: No
  • Heating: Central, electric
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air, Ceiling Fan(s), Electric
  • View: -
  • Parking: Driveway, Paved
  • Amenities: Dryer, Electric Cooktop, Electric Oven, Electric Range, Electric Water Heater, Disposal, Microwave, Refrigerator
  • Price per square foot: $189

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 242S21422740000010
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $256,871
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $310,500


Schools

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