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 4207 Indian Bayou Trail, Destin, FL

2 bed β€’ 2 bath β€’ 6 guests β€’ $316,500

BNB

Calc

Annual Revenue

$68,659

Profit (Cash Flow)

$35,436

Cap Rate

12.2%

Annual Revenue

$68,659

AirDNA projects $263/night at 44% occupancy ($42,266). Airbtics projects $215/night at 70% occupancy ($54,969). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 78% occupancy rate, $241 rate per night.

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

Percentiles25%50%75%90%
Revenue$33,023$46,448$71,078$126,602
Occupancy62%72%78%88%
Nightly Rate$140$170$241$384

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
11211 Stunning Retreat ~Special Rate Book Nov 3rd

No image available

$112,610
$411
74%
223$185βœ…βœ…βŒY / Y⭐️ 5 (38)
3102 Poolside Retreat ~3Nt Special ~Book Dec 3rd

No image available

$124,752
$489
69%
223$210βœ…βœ…βŒY / Y⭐️ 4.8 (96)
2705 Escape to Paradise ~Gulf Views Book Nov 3rd!

No image available

$36,343
$133
72%
223$185βœ…βœ…βŒY / Y⭐️ 4.8 (68)
Beach Shuttle! Coffee, Chairs, Cooler Included!

No image available

$124,685
$382
88%
221$150βœ…βœ…βŒY / Y⭐️ 5 (127)
Updated beach condo w/ view- Snowbirds Welcome

No image available

$38,503
$123
73%
222$225βœ…βœ…βŒY / Y⭐️ 5 (32)
3108 Poolside Tranquility~Heated Pool~Book Nov 3rd

No image available

$51,714
$156
88%
223$210βœ…βœ…βŒY / Y⭐️ 5 (31)
2201 Stunning 2 Bdrm~3 NT Discount Rate Book Nov 4

No image available

$100,871
$372
73%
223$185βœ…βœ…βŒY / Y⭐️ 4.8 (31)
Walk to Beach: Poolside Oasis in Palms of Destin!

No image available

$39,115
$156
61%
223$171βœ…βœ…βŒY / N⭐️ 4.8 (83)
21201 Gulf Horizon Hideaway ~Heated Pool ~Nov 9th

No image available

$43,287
$138
83%
223$195βœ…βœ…βŒY / Y⭐️ 4.8 (82)
21101 Seabreeze Escape~3 NT Special Deal ~Nov 3rd

No image available

$36,482
$140
67%
223$195βœ…βœ…βŒY / Y⭐️ 4.9 (30)
1911 Amazing Gulf/Pool Views ~Special Deal Nov 3

No image available

$102,390
$335
82%
223$185βœ…βœ…βŒY / Y⭐️ 4.9 (41)
Sunrise & Ocean View Pool Across from BEACH

No image available

$51,562
$269
51%
222$225βœ…βœ…βŒY / Y⭐️ 4.9 (26)
Destin Retreat: Oceanview Poolside Luxury Condo

No image available

$52,768
$202
69%
222$175βœ…βœ…βŒY / Y⭐️ 5 (73)
1207 Heated Pool~3 NT Discount~2 Bdrm~Book Nov 3rd

No image available

$41,466
$132
82%
223$185βœ…βœ…βŒY / Y⭐️ 5 (38)
21001 Serenity Retreat ~Heated Pool ~Book Nov 10th

No image available

$135,379
$493
74%
223$185βœ…βœ…βŒY / Y⭐️ 4.8 (78)
Pool paradise with 75" TV - close to beach

No image available

$51,151
$148
90%
223$150βœ…βœ…βŒY / Y⭐️ 5 (272)
Eat. Swim. Play. Beautiful Palms Unit + View!

No image available

$50,244
$200
67%
221$200βœ…βœ…βŒY / Y⭐️ 5 (49)
3107 Pool Front Paradise~Special Deal Book Nov 3rd

No image available

$43,456
$154
73%
223$210βœ…βœ…βŒY / Y⭐️ 5 (123)
Stunning penthouse + heated pool & huge hot tub

No image available

$41,027
$150
68%
222$175βœ…βœ…βŒY / Y⭐️ 4.8 (159)
A Slice of Heaven - Destin! Pool & Ocean View!

No image available

$44,077
$188
62%
223$200βœ…βœ…βŒY / Y⭐️ 4.7 (25)
Walk to beach, resort style pool and amenities!

No image available

$41,203
$123
89%
224$225βœ…βœ…βŒY / Y⭐️ 4.8 (117)
2615 Stunning Views~3 Nt Special Deal ~Book Nov 12

No image available

$49,069
$141
94%
223$185βœ…βœ…βŒY / Y⭐️ 4.9 (108)
Amazing 11th floor Pool and Gulf view 😎

No image available

$33,295
$168
51%
223$175βœ…βœ…βŒY / Y⭐️ 4.8 (67)
Gulf View. Walk to beach! No resort fee!

No image available

$49,277
$155
85%
222$209βœ…βœ…βŒY / Y⭐️ 5 (116)
Vacation Awaits at Emerald Coast Resort with View!

No image available

$25,695
$106
59%
224$155βœ…βœ…βŒY / Y⭐️ 4.8 (128)
Destin’s Largest Lagoon Pool w/Resort Amenities

No image available

$37,178
$159
63%
223$170βœ…βœ…βŒY / Y⭐️ 4.9 (57)
Beautiful Junior 2BR/2BA Palms Resort in Destin

No image available

$69,471
$247
73%
221$180βœ…βœ…βŒY / Y⭐️ 4.8 (13)
Destin Resort Destination - Pool View

No image available

$41,592
$162
68%
223$250βœ…βœ…βŒY / Y⭐️ 5 (17)
Ocean View, 8th Floor Condo! No Hidden Fees!

No image available

$37,011
$112
83%
223$200βœ…βœ…βŒY / Y⭐️ 5 (42)
Lush Beach Condo with Amazing Views and Amenities!

No image available

$43,034
$195
59%
223$170βœ…βœ…βŒY / Y⭐️ 4.9 (73)
Bay & Gulf Views ~ Amazing Lagoon Pool/Restaurant

No image available

$47,887
$234
54%
223$215βœ…βœ…βŒY / Y⭐️ 4.7 (10)
Big Taste of Heaven

No image available

$31,985
$112
72%
222$174βœ…βœ…βŒY / Y⭐️ 5 (118)
OCEAN BLUE minutes away from beach

No image available

$24,635
$126
48%
221$135βœ…βŒβŒY / Y⭐️ 4.8 (181)
The Palms of Destin-New!!! Poolside Paradise 2215

No image available

$32,659
$221
38%
222$220βœ…βœ…βŒY / Y⭐️ 4.7 (48)
Griffin DESTINation

No image available

$67,606
$239
77%
223$230βœ…βœ…βŒY / Y⭐️ 4.8 (62)
2311 Gorgeous 2 bdrm Oasis~Special Rate Book Nov 3

No image available

$116,318
$488
64%
223$185βœ…βœ…βŒY / Y⭐️ 4.8 (21)
Poolside Family Friendly Resort 2 FULL-KING Rooms

No image available

$38,440
$172
59%
222$149βœ…βœ…βŒY / Y⭐️ 4.8 (98)
The Palms of Destin Paradise!

No image available

$79,276
$296
72%
221$195βœ…βœ…βŒY / Y⭐️ 5 (54)
Snowbird Friendly-Gulf View-Palms Resort 1711

No image available

$58,349
$206
74%
222$180βœ…βœ…βŒY / Y⭐️ 4.2 (16)
Beautiful 2BR, 2BA Condo in Heart of Destin

No image available

$47,327
$193
67%
222$150βœ…βœ…βŒY / Y⭐️ 4.8 (32)

Return Metrics

22.36% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$35,435$70,871$106,307$141,743$177,179$354,358$1,063,074
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$174,075$174,075$174,075$174,075$174,075$174,075$174,075
Down Payment$142,425$142,425$142,425$142,425$142,425$142,425$142,425
Property Appreciation$9,495$19,274$29,348$39,723$50,410$108,849$451,728
Total Return$361,430$406,646$452,155$497,966$544,089$779,707$1,831,303

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

22.36%

Cap Rate

12.18%

Return on Investment

29.71%

property-location

4207 Indian Bayou Trail Destin, Florida, 32541

2 bed β€’ 2 bath β€’ 6 guests

Est. $1,518/mo

Agent

Inquire about this property

Contact Agent

$316,500

Zestimate

138

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


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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%

Profit (Cummulative)

$35,436

$174,075

$6,500

$9,495

$0

Total Gain

$47,068

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

$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