4207 Indian Bayou Trail Destin, Florida, 32541
2 bed β’ 2 bath β’ 6 guests
Est. $1,518/mo

Inquire about this property
Contact Agent
$316,500
Zestimate
Airbnb Investor Score
$22,911
Annual Profit
12.2%
Cap Rate
22.4%
Cash on Cash
$68,659
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $263/night at 44% occupancy ($42,266.03). Airbtics projects $215/night at 70% occupancy ($54,969).
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.
$57,329
Avg annual revenue
70%
Avg occupancy rate
$215
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$60k
$95k
$135k
Sign up to see the data on 40 all comparables
$35,436
Profit
Revenue
$68,659
Operating Expenses
$30,089
Operating Income
$38,569
Mortgage & Taxes
$3,133
Profit (Cash Flow)
$35,436
$148,925
Cash Investment
Down Payment
$142,425
Renos & Furnishing
$6,500
Total
$148,925
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
22.36%
Cap Rate
12.18%
STR Tax Calculator (USA)
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
$10,327
Deductible property tax
$3,133
Your total deduction
$47,283
Your adjusted annual income
$150,000 - $47,283 = $102,717
Taxes on $102,717 (30%)
$30,815
Your old tax bill
$45,000
Your new tax bill
$30,815
Estimated tax savings
$14,185
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:
2007
Size:
-
Type:
CONDO
Parking:
-
Heating:
Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating: Electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: Dryer, Refrigerator, Washer
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 002S22231000002303
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $313,600
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $316,500
Schools