Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 4000 Gulf Terrace Dr, Destin, FL, 32541

2 bed • 1 bath • 6 guests • $299,000

BNB

Calc

Annual Revenue

$43,208

Profit (Cash Flow)

$3,742

Cap Rate

8.0%

Annual Revenue

$43,208

AirDNA projects $217/night at 48% occupancy ($38,043). Airbtics projects $141/night at 62% occupancy ($31,929). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, $169 rate per night.

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

Percentiles25%50%75%90%
Revenue$20,646$27,921$45,748$70,091
Occupancy55%61%70%82%
Nightly Rate$96$118$169$222

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
$69,223
$263
69%
221$165✅❌✅Y / Y⭐️ 5 (47)
$55,999
$218
65%
211$165✅❌✅Y / Y⭐️ 4.5 (41)
$19,358
$74
57%
211$140✅❌✅Y / Y⭐️ 4.5 (129)
$22,653
$92
63%
211$160✅❌✅Y / Y⭐️ 5 (55)
$19,057
$71
60%
211$165✅❌❌Y / Y⭐️ 5 (293)
$20,619
$105
51%
222$170✅❌❌Y / Y⭐️ 4.7 (34)
$36,696
$157
59%
211$199✅❌✅Y / Y⭐️ 5 (45)
$33,408
$106
82%
221$145✅❌✅Y / Y⭐️ 5 (143)
$55,804
$193
79%
221$0✅❌❌Y / Y⭐️ 5 (197)
$37,714
$184
54%
213$190✅❌❌Y / Y⭐️ 4.5 (6)
$33,751
$148
57%
213$110✅❌✅Y / Y⭐️ 5 (187)
$29,501
$90
85%
212$125✅❌✅Y / Y⭐️ 5 (222)
$54,202
$166
83%
221$165✅❌✅Y / Y⭐️ 5 (98)
$40,854
$188
56%
212$125✅❌✅Y / Y⭐️ 5 (219)
$23,923
$94
62%
221$140✅❌✅Y / Y⭐️ 5 (180)
$80,734
$262
82%
221$275✅❌❌Y / Y⭐️ 0 (2)
$23,078
$94
58%
212$150✅❌✅Y / Y⭐️ 4.5 (105)
$36,135
$152
62%
212$150✅❌❌Y / Y⭐️ 5 (62)
$24,318
$120
52%
221$150✅❌❌Y / Y⭐️ 5 (185)
$22,665
$110
52%
212$130✅❌✅Y / Y⭐️ 5 (83)
$22,780
$103
58%
223$165✅❌✅Y / Y⭐️ 5 (38)
$91,223
$382
62%
211$165✅❌✅Y / Y⭐️ 5 (81)
$30,201
$126
63%
212$160✅❌✅Y / Y⭐️ 5 (23)
$22,337
$98
60%
211$170✅❌❌Y / Y⭐️ 5 (43)
$20,973
$101
51%
221$175✅❌❌Y / Y⭐️ 5 (29)
$33,302
$102
84%
221$135✅❌✅Y / Y⭐️ 5 (89)
$23,667
$77
78%
21.51$140✅❌✅Y / Y⭐️ 5 (45)
$79,619
$277
78%
222$150✅✅❌Y / Y⭐️ 4.5 (14)
$31,067
$120
67%
222$150✅❌✅Y / Y⭐️ 4.5 (38)
$23,161
$92
61%
211$154✅❌❌Y / Y⭐️ 5 (87)
$16,715
$89
46%
211$175✅❌❌Y / Y⭐️ 4.8 (26)
$21,561
$99
55%
212$165✅❌❌Y / Y⭐️ 5 (30)
$41,863
$177
61%
212$125✅❌✅Y / Y⭐️ 5 (195)
$40,400
$167
62%
212$125✅❌✅Y / Y⭐️ 5 (209)
$28,843
$116
65%
212$155✅❌✅Y / Y⭐️ 5 (72)
$32,931
$179
49%
21.52$155✅❌❌Y / Y⭐️ 4.5 (34)
$35,949
$126
76%
211$135✅❌❌Y / Y⭐️ 5 (88)
$20,312
$93
50%
222$165✅❌❌Y / Y⭐️ 4.5 (97)
$26,918
$97
73%
221$150✅❌❌Y / Y⭐️ 5 (30)

Return Metrics

4.98% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$3,741$7,483$11,225$14,966$18,708$37,416$112,250
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$239,200$239,200$239,200$239,200$239,200$239,200$239,200
Down Payment$59,800$59,800$59,800$59,800$59,800$59,800$59,800
Property Appreciation$8,970$18,209$27,725$37,527$47,622$102,830$426,751
Total Return$311,711$324,692$337,950$351,493$365,331$439,247$838,001

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

4.98%

Cap Rate

7.99%

Return on Investment

20.85%

property-location

4000 Gulf Terrace Dr Destin, Florida, 32541

2 bed • 1 bath • 6 guests

Est. $1,434/mo

Agent

Inquire about this property

Contact Agent

42

Airbnb Investor Score

$3,741

Annual Profit

8.0%

Cap Rate

5.0%

Cash on Cash

$43,208

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $217/night at 48% occupancy.Projected nightly rate is $141/night at 62% occupancy.

Top 26% of comparables

Top 26% 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.

$34,987

Avg annual revenue

62%

Avg occupancy rate

$141

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

$40k

$65k

$90k

Sign up to see the data on 40 all comparables

$3,742

Profit

Revenue

$43,208

Operating Expenses

$19,297

Operating Income

$23,911

Mortgage & Taxes

$20,170

Profit (Cash Flow)

$3,742

$75,020

Cash Investment

Down Payment

$59,800

Renos & Furnishing

$6,250

Closing Costs

$8,970

Total

$75,020

DSCR Ratio

Acceptable

1.19

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.98%

Cap Rate

7.99%

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

$14,191

Deductible property tax

$2,960

Your total deduction

$26,742

Your adjusted annual income

$150,000 - $26,742 = $123,258

Taxes on $123,258 (30%)

$36,977

Your old tax bill

$45,000

Your new tax bill

$36,977

Estimated tax savings

$8,023

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:

1973

Size:

1,000 sqft

Type:

CONDO

Parking:

-

Heating:

-

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: CONDO
  • Stories: 1
  • Lot size: -
  • Building area: 1,000 sqft
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Electric
  • View: -
  • Parking: -
  • Amenities: Dishwasher, Microwave, Electric Water Heater
  • Price per square foot: $299

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 002S22109500000189
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $245,000
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Schools