Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 4000 Gulf Terrace Drive, Destin, FL

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$88,079

Profit (Cash Flow)

$40,628

Cash on Cash Return

615.6%

Annual Revenue

$88,079

AirDNA projects $210/night at 52% occupancy ($39,884). Airbtics projects $163/night at 63% occupancy ($37,506). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 53% occupancy rate, $455 rate per night.

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

Percentiles25%50%75%90%
Revenue$23,041$31,289$50,875$79,923
Occupancy55%63%69%80%
Nightly Rate$108$128$191$260

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
$54,551
$231
61%
221$165✅❌✅Y / Y⭐️ 5 (47)
$20,596
$80
55%
211$140✅❌❌Y / Y⭐️ 4.5 (137)
$26,011
$100
68%
211$160✅❌✅Y / Y⭐️ 5 (64)
$20,933
$75
63%
211$165✅❌❌Y / Y⭐️ 5 (310)
$20,619
$105
51%
222$170✅❌❌Y / Y⭐️ 4.7 (34)
$60,024
$205
80%
221$0✅❌❌Y / Y⭐️ 5 (212)
$51,957
$188
69%
211$165✅❌✅Y / Y⭐️ 4.5 (48)
$37,941
$153
63%
212$110✅❌✅Y / Y⭐️ 5 (198)
$40,749
$162
64%
211$199✅❌✅Y / Y⭐️ 5 (47)
$44,995
$203
59%
213$190✅❌❌Y / Y⭐️ 4.5 (6)
$57,147
$176
82%
221$165✅❌✅Y / Y⭐️ 5 (103)
$36,170
$116
80%
221$145✅❌✅Y / Y⭐️ 5 (153)
$27,311
$110
61%
221$140✅❌✅Y / Y⭐️ 5 (193)
$29,228
$109
65%
213$150✅❌✅Y / Y⭐️ 4.5 (110)
$31,066
$95
85%
212$125✅❌✅Y / Y⭐️ 5 (224)
$81,657
$325
65%
211$165✅❌✅Y / Y⭐️ 5 (88)
$27,646
$138
53%
212$160✅❌✅Y / Y⭐️ 5 (26)
$34,303
$147
61%
212$150✅❌❌Y / Y⭐️ 5 (71)
$28,296
$103
72%
221$150✅❌❌Y / Y⭐️ 5 (45)
$75,922
$251
81%
221$275✅❌❌Y / Y⭐️ 0 (2)
$24,635
$110
58%
223$165✅❌✅Y / Y⭐️ 5 (45)
$26,528
$116
57%
212$130✅❌✅Y / Y⭐️ 5 (89)
$59,259
$257
63%
221$0❌❌❌N / Y⭐️ 0 (1)
$40,590
$200
53%
212$125✅❌✅Y / Y⭐️ 5 (219)
$33,988
$178
48%
212$125✅❌✅Y / Y⭐️ 5 (206)
$37,601
$174
55%
212$125✅❌✅Y / Y⭐️ 5 (214)
$27,692
$108
65%
212$165✅❌❌Y / Y⭐️ 5 (41)
$22,764
$108
55%
211$170✅❌❌Y / Y⭐️ 5 (43)
$33,601
$110
77%
221$135✅❌✅Y / Y⭐️ 5 (102)
$25,718
$83
78%
21.51$140✅❌✅Y / Y⭐️ 5 (50)
$25,601
$126
52%
221$150✅❌❌Y / Y⭐️ 5 (185)
$115,249
$466
66%
222$185✅❌❌Y / Y⭐️ 0 (1)
$96,382
$418
63%
222$0✅✅❌Y / Y⭐️ 0 (1)
$82,070
$288
77%
222$150✅✅❌Y / Y⭐️ 4.5 (14)
$23,594
$115
51%
221$175✅❌❌Y / Y⭐️ 5 (36)
$33,584
$128
67%
222$150✅❌✅Y / Y⭐️ 4.5 (45)
$16,715
$89
46%
211$175✅❌❌Y / Y⭐️ 4.8 (26)
$36,859
$129
75%
211$135✅❌❌Y / Y⭐️ 5 (97)
$20,922
$97
49%
222$165✅❌❌Y / Y⭐️ 4.5 (100)

Return Metrics

615.58% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$40,628$81,256$121,885$162,513$203,141$406,283$1,218,851
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$40,628$81,256$121,885$162,513$203,141$406,283$1,218,851

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

615.58%

Payback Period Days

59

Return on Investment

615.58%

property-location

4000 Gulf Terrace Dr Destin, Florida, 32541

2 bed • 2 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$88,079

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $210/night at 52% occupancy ($39,884.64). Airbtics projects $163/night at 63% occupancy ($37,506).

Top 81% of comparables

Top 1% 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.

$40,161

Avg annual revenue

63%

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

$15k

$50k

$80k

$115k

Sign up to see the data on 40 all comparables

$40,628

Profit

Revenue

$88,079

Operating Expenses

$23,450

Operating Income

$64,628

Net Effective Rent

$24,000

Profit (Cash Flow)

$40,628

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

615.58%

Payback Period Days

59