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 4000 Gulf Terrace Dr Unit 132

1 bed • 1 bath • 4 guests • $105,000

BNB

Calc

Annual Revenue

$31,400

Profit (Cash Flow)

$12,599

Cap Rate

13.0%

Annual Revenue

$31,400

AirDNA projects $165/night at 53% occupancy ($31,940). Airbtics projects $187/night at 60% occupancy ($40,980). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 53% occupancy rate, $162 rate per night.

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

Percentiles25%50%75%90%
Revenue$27,412$45,681$59,909$97,393
Occupancy51%62%71%81%
Nightly Rate$136$191$220$314

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
Sandy Escape (1 bedroom, 2 bath condo - sleeps 6)

No image available

$27,540
$74
85%
121$130✅❌✅Y / Y⭐️ 4.7 (109)
240 Queen Bed, Pools, Short Drive to Beach 80in TV

No image available

$41,658
$271
42%
121$0✅❌❌Y / Y⭐️ 4.8 (48)
Tranquil Tortuga *LAKE VIEW *Central Destin

No image available

$40,386
$220
47%
121$130✅❌✅Y / Y⭐️ 4.9 (27)
Sundestin Beach Resort 1809: 1BR Oceanfront

No image available

$33,023
$221
38%
121$91✅✅❌Y / N⭐️ 4.5 (68)
Bright One Bedroom Walk to Beach🏖

No image available

$48,106
$153
81%
122$125✅❌❌N / Y⭐️ 4.8 (34)
Spectacular View ON the Beach! 7/23-26 Dates Open!

No image available

$51,765
$184
75%
123$160✅✅❌Y / Y⭐️ 5 (141)
Sundestin #511 | Resort Style Amenities!

No image available

$24,686
$95
71%
121$0✅✅❌Y / N⭐️ 3.8 (8)
SunDestin Resort: Gulf Front; Heated Pool

No image available

$44,318
$167
71%
123$125✅✅❌Y / Y⭐️ 4.8 (150)
Special$ Lighthouse Haven LK View 1Bed2Bath+BunkRm

No image available

$21,055
$83
66%
122$150✅❌✅Y / Y⭐️ 4.8 (15)
Emerald Escape *Peekaboo Beach View *3 Pools

No image available

$77,579
$337
61%
111$130✅❌✅Y / Y⭐️ 4.7 (52)
Marv-elous Mermaid *LAKE VIEW* Central Destin

No image available

$52,135
$226
58%
111$130✅❌✅Y / Y⭐️ 4.9 (66)
Great Modern Condo in the Heart of Destin!!

No image available

$35,270
$99
81%
111$160✅❌❌Y / Y⭐️ 4.8 (240)
The Lovers’ Escape

No image available

$30,760
$96
81%
111$50✅❌❌Y / Y⭐️ 4.8 (136)
Cool Azul-3 Comm. Pools-Central Destin-Cozy&Plush

No image available

$36,158
$210
44%
111$130✅❌✅Y / Y⭐️ 4.8 (148)
Gulf Views

No image available

$73,826
$352
54%
111$129✅❌❌Y / Y⭐️ 4.7 (69)
The Naughty Scene

No image available

$26,540
$98
68%
111$50✅❌❌Y / Y⭐️ 5 (369)
BELIEVE! Great location! Charming/ sexy 1BD condo

No image available

$52,380
$150
90%
111$55✅❌❌Y / Y⭐️ 4.8 (282)
Destin Budget Vacation Condo Rental

No image available

$32,745
$137
60%
111$140✅❌❌Y / Y⭐️ 4.7 (277)
Sea Breeze! Heart of Destin Walk to Beach/2pools

No image available

$22,685
$92
60%
112$99✅❌❌Y / Y⭐️ 4.8 (239)
Sundestin Beach Resort 0614: Lovely 1BR Oceanfront

No image available

$26,673
$175
41%
122$91✅✅❌Y / N⭐️ 4.1 (40)
So Fire, So Good *3 Comm Pools*LakeView *Fireplace

No image available

$54,080
$222
63%
111$130✅❌✅Y / Y⭐️ 4.8 (70)
King’s Cove * Central Destin * 3 Community Pools

No image available

$75,669
$335
60%
111$130✅❌✅Y / Y⭐️ 5 (42)
Golden Paradise

No image available

$45,532
$168
70%
113$130✅❌✅Y / Y⭐️ 4.8 (62)
Sundance Lake View, Pool, Short Drive to Beach

No image available

$33,306
$140
65%
111$0✅❌❌Y / Y⭐️ 4.9 (92)
The majestic Jewel

No image available

$43,588
$188
57%
112$120✅❌❌Y / Y⭐️ 4.9 (74)
Lazy Palm Heart Of Destin! 2 New Pools for 2024!

No image available

$22,432
$104
52%
111$89✅❌❌Y / Y⭐️ 4.8 (131)
The Fantasea Villa-Perfect 1 Bedroom Condo!

No image available

$38,689
$218
45%
112$135✅❌❌Y / Y⭐️ 5 (57)
Emerald Towers 0104

No image available

$49,034
$196
65%
111$180✅❌❌Y / Y⭐️ 4.5 (4)
Luxview

No image available

$38,743
$133
74%
112$125✅❌❌Y / Y⭐️ 4.9 (120)
The Scallop by Brightwild | Beachfront Condo

No image available

$45,213
$206
54%
112$195✅✅❌Y / Y⭐️ 4.5 (24)
Tip’Sea Turtle*3 Community pools*Central Destin

No image available

$46,179
$240
50%
111$130✅❌✅Y / Y⭐️ 4.8 (62)
Catching Rays* Centrally Located *3 Comm. Pools!*

No image available

$75,924
$312
64%
113$130✅❌✅Y / Y⭐️ 5 (72)
* Modern Bliss *<1 mile to beach (3 NEW Pools)

No image available

$55,279
$209
69%
111$100✅❌❌Y / Y⭐️ 4.8 (142)
The Oyster by Brightwild | Beachfront Condo

No image available

$47,826
$177
61%
111$195✅✅❌Y / Y⭐️ 3.9 (14)
Cozy Casa Palmira in the Heart Of Destin!

No image available

$52,510
$196
72%
112$130✅❌✅Y / Y⭐️ 4.8 (32)
The Emerald Perspective- in the hub of Destin!

No image available

$47,491
$194
64%
112$110✅❌❌Y / Y⭐️ 4.8 (24)
Anchors Aweigh in Destin Sleeps 5!

No image available

$55,172
$332
44%
111$129✅❌❌Y / Y⭐️ 4.4 (19)
The love nest

No image available

$25,047
$87
74%
111$50✅❌❌Y / Y⭐️ 4.9 (350)

Return Metrics

32.38% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$12,598$25,197$37,795$50,394$62,992$125,984$377,954
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$73,499$73,499$73,499$73,499$73,499$73,499$73,499
Down Payment$31,500$31,500$31,500$31,500$31,500$31,500$31,500
Property Appreciation$3,150$6,394$9,736$13,178$16,723$36,111$149,862
Total Return$120,748$136,591$152,531$168,572$184,716$267,096$632,817

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

32.38%

Cap Rate

12.98%

Return on Investment

44.11%

property-location

4000 Gulf Terrace Dr Destin, Florida, 32541

1 bed • 1 bath • 4 guests

Est. $504/mo

Agent

This property is for sale!

Contact Agent

$31,400

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects $165/night at 53% occupancy ($31,940.58). Airbtics projects $187/night at 60% occupancy ($40,980).

Top 73% of comparables

Top 63% 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.

$42,185

Avg annual revenue

60%

Avg occupancy rate

$187

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

$35k

$55k

$80k

Sign up to see the data on 40 all comparables

$12,599

Profit

Revenue

$31,400

Operating Expenses

$17,762

Operating Income

$13,638

Mortgage & Taxes

$1,040

Profit (Cash Flow)

$12,599

$35,750

Cash Investment

Down Payment

$31,500

Renos & Furnishing

$4,250

Total

$35,750

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

32.38%

Cap Rate

12.98%

Profit (Cummulative)

$12,599

$73,500

$4,250

$3,150

$0

Total Gain

$17,159

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

$2,527

Deductible property tax

$1,040

Your total deduction

$1,978

Your adjusted annual income

$150,000 - $1,978 = $148,022


Taxes on $148,022 (30%)

$44,407

Your old tax bill

$45,000

Your new tax bill

$44,407


Estimated tax savings

$593

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:

812,412 sqft

Year built:

1973

Size:

738 sqft

Type:

CONDO

Parking:

-

Heating:

NONE

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
4000 Gulf Terrace Dr Unit 16022982-812,4121973$229,800767
4080 Dancing Cloud Ct Unit 23611734-775,5141999$200,00066
4030 Dancing Cloud Ct Unit 34211920-775,5141999$262,50028
4000 Gulf Terrace Dr Unit 25511738-812,4121973$180,00021
1751 Scenic Highway 98 Unit 61622943-364,6582001$611,50033
4000 Gulf Terrace Dr Unit 20622982-812,4121973$260,00024
4000 Dancing Cloud Ct Unit 311734-775,5141999$217,00026
4000 Gulf Terrace Dr Unit 200311738-812,4121973$160,00070
4080 Dancing Cloud Ct Unit 239221,013-775,5141999$270,00014
1751 Scenic Highway 98 # Ph14221,311-364,6582001$915,00025

Property Details

  • MLS Status: Active
  • Property Use: Condominium
  • Stories: 0
  • Lot size: 812,412 sqft
  • Building area: 738 sqft
  • Garage: No
  • Heating: None
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 00-2S-22-1095-0132-0000
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $205,000
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: $205,000
  • Market Estimate: $279,919