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 Cohost Analysis 54 Mountain Top Dune Dr, Santa Rosa Beach, FL, 32459

4 bed • 4 bath • 12 guests • $1,678,723

BNB

Calc

Report by:

Nemo Napijalo

CEO at Lux Short Term Stays

+18137388749

info@luxshorttermstays.com

Owner income

$86,795

Per year

This Airbnb could earn an additional

$5,483

Per month vs a Long-Term Rental

Annual Revenue range

$82,548 - $175,509

Annual Revenue

$123,993

AirDNA projects $544/night at 43% occupancy ($85,437). Airbtics projects $400/night at 60% occupancy ($87,658). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 69% occupancy rate, $492 rate per night.

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

Percentiles25%50%75%90%
Revenue$49,929$82,548$128,099$175,509
Occupancy49%61%69%78%
Nightly Rate$271$360$492$594

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
free 6 seat golf cart/ping pong/bikes/chilled pool
$110,447
$490
61%
43.53$349✅❌❌Y / Y⭐️ 5 (115)
Shades of Blue ~ 30a
$59,059
$188
69%
43.51$462✅❌❌Y / Y⭐️ 5 (29)
Refreshing 4BR Beach Home in Santa Rosa Beach
$77,003
$316
64%
433$425✅❌❌Y / Y⭐️ 5 (25)
Private Heated Pool/Gulf Views/Steps to Beach/WiFi
$94,199
$492
52%
44.54$560✅❌❌Y / Y⭐️ 4.5 (15)
Golf Cart, Pet Friendly, Pool, Newly Renovated
$64,835
$225
78%
44.52$300✅❌✅Y / Y⭐️ 5 (37)
Private Pool, 3 Minutes to the Beach, Hidden Oasis
$69,658
$326
57%
431$411✅❌❌Y / Y⭐️ 4 (4)
Santa Rosa Getaway: 4BR with Pool, Golf Cart
$72,795
$294
67%
443$349✅✅❌Y / Y⭐️ 5 (67)
Apres Sea! Great for Snowbirds, Heated Pool!
$103,984
$398
70%
441$400✅❌❌Y / Y⭐️ 5 (34)
Jessa Blu by AvantStay | Pool
$86,765
$516
45%
43.51$590✅❌❌Y / Y⭐️ 0 (1)
Baby Blue - Private Heated Pool - Bikes
$136,316
$955
39%
432$0✅✅❌Y / Y⭐️ 5 (4)
6 seat golf cart /walk 2 beach/pool/*pet friendly!
$111,415
$493
61%
43.53$335✅❌✅Y / Y⭐️ 5 (106)
4 BR 3 BA | Pool | Gym | Pets | 0.7 mi to beach
$48,961
$191
66%
433$350✅❌✅Y / Y⭐️ 5 (85)
Runaway to 30A - 5 Min. Walk to Beach
$42,109
$135
74%
431$250✅❌❌Y / Y⭐️ 5 (23)
Skinny Love 30a by AvantStay | Private Heated Pool
$137,471
$702
53%
44.51$645✅❌❌Y / Y⭐️ 5 (5)
Private Heated Pool, Golf Cart, New Home!
$194,925
$734
71%
43.51$595✅❌❌Y / Y⭐️ 5 (12)
Sugar Blue, Golf Cart Included
$47,911
$278
43%
43.52$375✅❌❌Y / Y⭐️ 5 (11)
small-town vibe/2 free bikes/5-7 walk to beach
$107,734
$484
60%
442$359✅❌❌Y / Y⭐️ 5 (69)
Spring Discount! Golf Cart I Pool I Walk To Beach
$65,503
$272
64%
42.51$355✅❌❌Y / Y⭐️ 5 (81)
30A Rooftop Deck-Walk2Beach-Heated Pool-4BR/4BA
$43,597
$296
39%
443$329✅❌❌Y / Y⭐️ 5 (70)
Sunny Days on 30A - 5 Min Walk to Beach - Pool
$31,884
$110
64%
432$250✅❌❌Y / Y⭐️ 5 (20)
Snowbird Friendly~30A~Redfish Village M1222
$61,039
$187
88%
432$265✅✅❌Y / Y⭐️ 5 (17)
4 BR-Pet Friendly-Great for Families-South of 30A
$71,824
$240
78%
433$295❌❌✅Y / Y⭐️ 5 (102)
Golf Cart! Beautiful 30A Beach Home + Pool & Bikes
$62,808
$328
46%
44.51$485✅❌❌Y / Y⭐️ 5 (5)
Cabana Banana - Pet Friendly / 4 Bikes / Golf Cart
$117,914
$445
72%
42.51$304✅❌✅Y / Y⭐️ 5 (10)
My Blue Haven - Private Pool - Golf Cart
$232,429
$977
65%
43.52$0✅✅❌Y / Y⭐️ 5 (4)
Family-Friendly Santa Rosa Home: Walk to Beach!
$65,828
$275
58%
444$310✅❌❌Y / Y⭐️ 5 (28)
Sea Pointe Cottage by AvantStay | Blue Mountain
$163,065
$580
76%
451$530✅❌✅Y / Y⭐️ 5 (17)
Breathtaking Santa Rosa Beach Home < 1 Mi to Gulf!
$58,015
$336
44%
433$325✅✅✅Y / Y⭐️ 5 (46)
Sol Mate UNIT C304 (Adagio)
$86,292
$390
56%
431$449✅❌❌Y / Y⭐️ 0 (2)
Southern Sand: beautiful beach house w/ golf cart
$91,902
$405
62%
44.54$475✅❌✅Y / Y⭐️ 5 (86)
Luxury Home with Golf Cart
$64,478
$441
39%
44.53$350✅❌❌Y / Y⭐️ 0 (2)
Dune Our Thing | Bikes + Pet Friendly!
$61,426
$422
38%
433$310❌❌✅Y / Y⭐️ 3.5 (3)
Stay on 30A! Walk to Beach. Rooftop • Heated Pool
$47,035
$244
50%
444$435✅❌❌Y / Y⭐️ 5 (37)
Blue Mountain Seacret - Community Pool! 4 Bikes!
$102,245
$582
48%
443$0✅❌❌Y / Y⭐️ 5 (2)
GOLF CART+4 BIKES Included/overlooks POOL-30A
$171,995
$578
80%
42.52$250✅❌✅Y / Y⭐️ 5 (72)
Stay Awhile- 30A Beaches! Community Pool! 4 Bikes!
$77,881
$519
41%
43.53$0✅❌✅Y / Y⭐️ 0 (1)
Walk2Beach! 4BR, Free GolfCart, 4Bikes,Pool,PetsOK
$66,866
$274
64%
432$350✅❌✅Y / Y⭐️ 5 (65)
Red Fish Blue Mountain by AvantStay | Pvt Beach
$79,366
$384
56%
431$300✅❌❌Y / Y⭐️ 5 (8)
Walk to Beach | Pets | Firepit | Sweet Dreams
$85,254
$268
82%
432$400✅❌✅Y / Y⭐️ 5 (45)
6 seater golf cart | fire pit | outdoor dining
$59,186
$248
62%
433$295❌❌❌Y / Y⭐️ 5 (45)

property-location

54 Mountain Top Dune Dr Santa Rosa Beach, Florida, 32459

4 bed • 4 bath • 12 guests

Agent

Inquire about this property

Contact Nemo

CEO at Lux Short Term Stays

Santa Rosa Beach

Guide

Zoning

Guide


Laws

$123,993

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $544/night at 43% occupancy.Projected nightly rate is $400/night at 60% occupancy.

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.

$88,335

Avg annual revenue

60%

Avg occupancy rate

$400

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

$30k

$95k

$165k

$235k

Sign up to see the data on 40 all comparables

$24,799

Profit

Revenue

$123,993

Cleaning

$14,199

Cohost commission

$24,799

Owner payout

$86,795

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

Property Overview

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

Lot size:

0.5 sqft

Year built:

2015

Size:

2,030 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Forced air

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 0.5 sqft
  • Building area: 2,030 sqft
  • Garage: No
  • Heating: Forced air
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: $826

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 123S20340600000170
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $1,678,723
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -


Schools

  • Middle School: Emerald Coast Middle School with 6/10 star rating
  • High School: South Walton High School with 8/10 star rating