BNBCalc Short Term Rental Cohost Analysis 5000 S Sandestin Blvd

1 bed • 1 bath • 4 guests • $302,300

BNB

Calc

Owner income

$25,452

Per year

This Airbnb could earn an additional

$1,050

Per month vs a Long-Term Rental

Annual Revenue range

$35,825 - $76,533

Annual Revenue

$36,360

AirDNA projects $203/night at 54% occupancy ($40,038). Airbtics projects $181/night at 55% occupancy ($36,360). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 55% occupancy rate, $181 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,706	$35,825	$58,072	$76,533
Occupancy	38%	51%	71%	81%
Nightly Rate	$154	$181	$211	$242

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
1BR 6th-Floor \| Pool \| Hot Tub \| Tennis	$20,002	$134	38%	1	2	1	$152	✅	✅	❌	Y / Y	⭐️ 4.6 (45)
Gulf Views ~ Balcony ~ Kitchen ~ Resort Pool	$54,655	$213	68%	1	2	1	$170	✅	✅	❌	Y / Y	⭐️ 3 (1)
Gulf Views ~ Private Balcony ~ Resort Pool ~ Famil	$50,041	$229	56%	1	2	1	$193	✅	✅	❌	Y / Y	⭐️ 4.5 (2)
5TH FLR OCEAN VIEW CONDO, SHORT WALK TO BEACH	$31,853	$210	39%	1	2	3	$175	✅	✅	❌	Y / Y	⭐️ 5 (42)
Sunset-View 1BR Waterview 6th-Floor \| Deck	$14,129	$102	34%	1	2	1	$152	❌	❌	❌	Y / Y	⭐️ 4.2 (20)
1BR Oceanfront 9th-Floor \| Pool \| Beach Access	$16,065	$106	36%	1	2	1	$152	✅	❌	❌	Y / Y	⭐️ 4.3 (59)
Gulf Views ~ Private Balcony ~ Community Pool & Ho	$62,040	$197	82%	1	0	1	$170	✅	❌	❌	Y / Y	⭐️ 5 (3)
Luau 6533 in Sandestin by Skis and Seas \| Florida	$36,212	$181	51%	1	1	1	$110	✅	✅	❌	N / N	⭐️ 5 (1)
Studio@Luau! Steps from beach & tram to Baytowne	$70,574	$276	65%	1	1	1	$175	✅	✅	❌	Y / Y	⭐️ 4.9 (81)
in	$32,781	$184	43%	1	0	1	$158	✅	✅	❌	Y / Y	⭐️ 4.9 (10)
Studio ~Juliet Balcony~ Kitchenette ~Community Poo	$25,939	$175	39%	1	0	1	$158	✅	❌	❌	N / Y	⭐️ 0 (0)
Sandestin LUAU 6th flr. 1 bedroom - Close to beach	$39,478	$116	82%	1	1	2	$125	✅	✅	❌	Y / Y	⭐️ 4.9 (150)
Beachside 2 4288 -Reduced Summer Rates-Gulf Front	$56,129	$178	80%	1	1	1	$172	✅	❌	❌	Y / Y	⭐️ 5 (1)
Snowbird Availability ~Lake View ~ Studio ~ Comm	$26,062	$175	38%	1	0	1	$158	✅	❌	❌	N / Y	⭐️ 5 (1)
Sandestin Resort Condo w/ Balcony & Views!	$73,782	$251	74%	1	1	2	$279	✅	✅	❌	Y / Y	⭐️ 4.9 (8)

5000 S Sandestin Blvd Miramar Beach, Florida, 32550-4216

1 bed • 1 bath • 4 guests

Inquire about this property

Contact Agent

$36,360

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $203/night at 54% occupancy.Projected nightly rate is $181/night at 55% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

15 Airbnb Comparables

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

$40,649

Avg annual revenue

55%

Avg occupancy rate

$181

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

$75k

$7,272

Profit

Revenue

$36,360

Cleaning

$5,436

Cohost commission

$7,272

Owner payout

$25,452

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Common Area (Residential)

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: OTHER / UNKNOWN

Parcel Number: 35-2S-21-42600-000-00A0

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Ownership

Name: Luau Condominum Association Inc

Owner Occupied: No

Owner Mailing Address: 185 Grand Blvd, Miramar Beach, Fl 32550

Years Owned: 0

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: N/A

Inherited: N/A

Foreclosure: No