BNBCalc Short Term Rental Rental Arbitrage Analysis 4507 Furling Ln STE 306, Destin, FL, 32541

3 bed • 3 bath • 9 guests • $2,795

BNB

Calc

Annual Revenue

$71,113

Profit (Cash Flow)

$16,328

Cash on Cash Return

184.5%

Annual Revenue

$71,113

AirDNA projects $483/night at 54% occupancy ($95,262). Airbtics projects $295/night at 66% occupancy ($71,113). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 66% occupancy rate, $295 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,743	$65,959	$90,661	$162,121
Occupancy	58%	70%	75%	80%
Nightly Rate	$207	$245	$316	$539

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Updated Open Home Plan-Golf Cart-Pool-Amenities	$51,215	$231	52%	3	3.5	1	$1,033	✅	❌	❌	Y / Y	⭐️ 5 (3)
Saige Place	$131,572	$658	53%	3	2	2	$400	✅	✅	✅	Y / Y	⭐️ 5 (8)
Beach Blessings \| Private Pool + Pool House	$143,625	$537	71%	3	3	3	$415	✅	❌	❌	Y / Y	⭐️ 3.5 (3)
Pet Friendly Home-Private Pool-2 Golf Carts-4 Bike	$124,460	$557	59%	3	4	1	$754	✅	❌	✅	Y / Y	⭐️ 0 (1)
Snowbird Friendly-Coastal Cabana	$53,492	$207	66%	3	3	2	$290	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
Sweet 'N SaltyHeated PoolBeach Access	$69,526	$235	73%	3	2	1	$320	✅	❌	✅	Y / Y	⭐️ 5 (101)
Destin's most adored home!	$53,479	$207	69%	3	3	1	$300	✅	✅	❌	Y / Y	⭐️ 5 (193)
Private Heated Pool - Golf Cart Included	$169,006	$590	77%	3	3	3	$385	✅	✅	❌	Y / Y	⭐️ 5 (17)
Endless Summer!	$43,311	$223	49%	3	2	3	$300	✅	✅	❌	Y / Y	⭐️ 5 (13)
Top Rated Villa - Private Beach & Pavilion-2 Pools	$75,669	$256	74%	3	3	3	$350	✅	❌	❌	Y / Y	⭐️ 5 (13)
Snowbird Friendly-500ft 2 Beach-3BR Beach Haven	$35,197	$196	45%	3	3	2	$290	✅	❌	❌	Y / Y	⭐️ 4.5 (8)
Ciao Bella \| Steps to Private Beach, Pool	$113,117	$496	60%	3	2	2	$415	✅	✅	❌	Y / Y	⭐️ 5 (4)
Snowbird Friendly-Emerald Mist	$60,584	$214	74%	3	3	2	$290	✅	❌	❌	Y / Y	⭐️ 5 (12)
Almost Beachfront! Private Beach, Luxe,Loaded,Pool	$78,796	$268	77%	3	3	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (55)
Relaxing Beachside Home w/ Pool, Hot Tub & Tennis	$43,500	$175	65%	3	2	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (14)
Snowbird Friendly-Sea Love of Terra Cotta	$52,582	$234	54%	3	4	2	$402	✅	❌	❌	Y / Y	⭐️ 5 (9)
Private Pool Home-Comm Amenities-2 Golf Carts Inc.	$57,930	$330	44%	3	2	1	$994	✅	❌	❌	Y / Y	⭐️ 4 (7)
Destiny East Dream-Community Pool-3BR Wave N Sea	$38,527	$181	51%	3	2	2	$300	✅	✅	❌	Y / Y	⭐️ 4.5 (12)
Updated Kitchen, Close to Pool!	$49,303	$270	46%	3	2	1	$320	✅	❌	❌	Y / Y	⭐️ 0 (2)
Single-Level Retreat w Golf Cart! Resort Pool,Pets	$61,235	$264	61%	3	2	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (35)
Golf Cart Included \| Pools \| Shaded Beach Cabana	$89,240	$290	83%	3	3.5	3	$350	✅	❌	❌	Y / Y	⭐️ 5 (93)
Hide&Sea'k ~ Cozy, Gated Community, Pet friendly	$62,278	$213	74%	3	2.5	2	$350	✅	❌	✅	Y / Y	⭐️ 5 (27)
Sugar Sands @ Enclave \| Amazing Views \| Pool	$64,910	$281	59%	3	2	1	$352	✅	❌	❌	Y / Y	⭐️ 4.7 (39)
Apres Sea \| upgraded home w/ private pool	$124,301	$481	69%	3	2	3	$370	✅	❌	❌	Y / Y	⭐️ 0 (2)
3 Bedroom home in Destiny West. Steps to the	$80,613	$281	74%	3	2.5	1	$375	✅	✅	❌	Y / Y	⭐️ 4.5 (7)
Snowbird Friendly-Pool-Jewel of Terra Cotta	$74,696	$286	68%	3	3	2	$290	✅	❌	❌	Y / Y	⭐️ 4.5 (43)
Snowbird Friendly-Private Pool-Catch of the Day	$96,495	$313	82%	3	3	2	$290	✅	✅	✅	Y / Y	⭐️ 5 (15)
3BR Oceanview 4th-Floor \| Balcony \| Pool	$27,382	$163	44%	3	2	2	$206	✅	❌	❌	Y / Y	⭐️ 4.5 (58)
"Villa Ciao Bella" Destin Beach House w/Prvt Pool!	$106,243	$382	75%	3	2.5	1	$624	✅	❌	❌	Y / Y	⭐️ 4.5 (11)
Snowbird Friendly-100ft to Beach-Beach Pointe 101	$50,718	$215	62%	3	3	2	$290	✅	❌	❌	Y / Y	⭐️ 4.5 (13)
Sunsail CottageGolf Cart DealsHeated Pool Deals	$188,254	$565	89%	3	2	1	$300	✅	❌	✅	Y / Y	⭐️ 5 (89)
The Holiday House Golf Cart n Heated Pool Deals	$96,941	$325	78%	3	3	1	$320	✅	❌	✅	Y / Y	⭐️ 5 (84)
Beach Getaway! Pet-friendly! Chateau La Mer 15E!	$61,088	$225	72%	3	2	1	$320	✅	❌	✅	Y / Y	⭐️ 4.5 (18)
Snowbird Friendly-Destin4Relaxin	$57,284	$187	81%	3	2	2	$260	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Snowbird Friendly-My Blue Heaven	$61,630	$210	76%	3	3	2	$290	✅	✅	❌	Y / Y	⭐️ 4.5 (63)
Snowbird Friendly-Coastal Cottage	$38,420	$183	55%	3	2	2	$260	✅	✅	❌	Y / Y	⭐️ 4 (24)
Snowbird Friendly-Maravilla 1309	$52,196	$189	72%	3	2	2	$215	✅	✅	✅	Y / Y	⭐️ 4.5 (37)
Pickleball+Heated Pools+Ground Floor	$54,520	$204	71%	3	2	5	$250	✅	✅	❌	Y / Y	⭐️ 5 (54)
Maravilla Getaway - Miramar Beach	$61,128	$203	80%	3	2	3	$240	✅	✅	✅	Y / Y	⭐️ 5 (94)
Private Pool-Golf Cart-3BR Eat Sleep Beach Repeat	$82,274	$281	76%	3	2.5	2	$310	✅	❌	❌	Y / Y	⭐️ 4.5 (26)

Return Metrics

184.5% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,328	$32,656	$48,984	$65,313	$81,641	$163,283	$489,849
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	$83	$170	$259	$350	$445	$961	$3,989
Total Return	$16,412	$32,826	$49,244	$65,664	$82,086	$164,244	$493,838

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

184.5%

Payback Period Days

197

Return on Investment

185.44%

4507 Furling Ln Destin, Florida, 32541

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$71,113

Annual Revenue

BNBCalc predicts this property will get $295 per night with 66% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$75,918

Avg annual revenue

66%

Avg occupancy rate

$295

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

$25k

$80k

$130k

$190k

$16,328

Profit

Revenue

$71,113

Operating Expenses

$21,245

Operating Income

$49,868

Net Effective Rent

$33,540

Profit (Cash Flow)

$16,328

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

184.5%

Payback Period Days

197