BNBCalc Short Term Rental Investment Analysis 66 Los Angeles St, Destin, FL, 32550

5 bed • 4 bath • 15 guests • $1,350,000

BNB

Calc

Annual Revenue

$142,891

Profit (Cash Flow)

$19,568

Cap Rate

8.2%

Annual Revenue

$142,891

AirDNA projects $692/night at 61% occupancy ($154,176). Airbtics projects $631/night at 62% occupancy ($142,890). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 62% occupancy rate, $631 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$77,637	$143,624	$238,703	$302,983
Occupancy	49%	64%	75%	86%
Nightly Rate	$423	$600	$855	$944

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private Heated Pool with Outdoor Patio, Steps to t	$78,627	$280	71%	5	4	1	$450	✅	❌	✅	Y / Y	⭐️ 5 (100)
BeachFront Beauty-Remodeled-6BR The Land of Ahhhs	$260,382	$939	75%	6	5	2	$524	❌	❌	❌	Y / Y	⭐️ 5 (24)
Gorgeous-2 King Suites-Pool-5BR Our Happy Place	$68,427	$248	71%	5	4	2	$440	✅	❌	❌	Y / Y	⭐️ 5 (32)
Beach Front-5BR Little House on the Beach	$119,567	$370	86%	5	4.5	2	$440	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Blue Yonder \| Golf Cart \| Free Deep Sea Fishing	$221,390	$996	60%	6	7	1	$525	✅	❌	✅	Y / Y	⭐️ 5 (12)
Pool-6BR-Walking on Sunshine-Pet Friendly	$80,388	$316	66%	6	4	2	$535	✅	❌	✅	Y / Y	⭐️ 4.5 (23)
Pets Welcome! Gated Community, Private Pool!	$88,796	$583	41%	6	6.5	3	$600	✅	❌	❌	Y / Y	⭐️ 0 (2)
Sunset Over Seas-1767 Scenic Gulf Drive - 5br 4ba	$182,709	$752	65%	5	4	1	$693	✅	❌	❌	Y / Y	⭐️ 0 (1)
Luxe 6BR w/Pool • Walk to Beach • Firepit • Arcade	$101,988	$358	76%	6	6.5	2	$549	✅	❌	❌	Y / Y	⭐️ 5 (108)
Remodeled Beachfront-Frangista Beach-Pool/Elevator	$167,960	$611	73%	5	4	7	$475	✅	❌	❌	Y / Y	⭐️ 5 (31)
Private Pool-Walk to Beach-5BR Flamingo Palms	$89,991	$260	91%	5	3	2	$440	✅	❌	❌	Y / Y	⭐️ 4.5 (51)
Silver Peso\| Private Pool \| Hot Tub \| Free Golf	$319,162	$1,109	78%	5	4	1	$578	✅	✅	✅	Y / Y	⭐️ 4 (5)
Pet-Friendly House in Miramar Beach with Pool	$68,407	$370	45%	5	2	1	$562	✅	❌	✅	Y / Y	⭐️ 4.5 (7)
The Beverly. Pet Friendly, Private Pool, Golf Cart	$89,367	$468	49%	6	5	1	$500	✅	❌	✅	Y / Y	⭐️ 0 (2)
Beach Front! Beach Chairs Mar- Oct! Pets Welcome!	$250,291	$935	72%	5	4	3	$650	✅	❌	✅	Y / Y	⭐️ 4 (6)
SweetP5bedPrivate PoolGolf CartOutdoor Theater	$88,000	$374	63%	5	4.5	2	$485	✅	❌	✅	Y / Y	⭐️ 5 (90)
Remodeled Beachfront Frangista's Best - Elevator	$197,402	$635	81%	5	5	7	$475	✅	❌	❌	Y / Y	⭐️ 4.8 (32)
TWO Golf Carts Included ~ Private Pool ~ Balcony ~	$97,239	$648	41%	6	6.5	1	$856	✅	❌	❌	Y / Y	⭐️ 5 (3)
Beachfront + Plunge Pool \| Seabird by AvantStay	$300,461	$858	93%	5	4	1	$520	✅	❌	✅	Y / Y	⭐️ 4.5 (20)
Destin Dream \| AvantStay \| Walk to Beach, Hot Tub	$71,075	$293	62%	5	4	2	$356	✅	✅	✅	Y / Y	⭐️ 4 (10)
Short Walk to the Beach! Pvt Pool! 1:30 PM Chk In!	$161,580	$638	68%	5	5	3	$700	✅	❌	❌	Y / Y	⭐️ 4 (5)
Fall Break Specials! Scenic Views Gulf Front	$181,647	$854	57%	5	4	4	$650	✅	❌	❌	Y / Y	⭐️ 4.5 (13)
Deja Blue: Private beach, Golfcart, Heated pool	$157,730	$484	88%	5	5.5	7	$685	✅	❌	✅	Y / Y	⭐️ 5 (56)
Frangista Beach-6 BR w/pool, Golf Cart	$154,281	$741	55%	6	6.5	2	$620	✅	❌	❌	Y / Y	⭐️ 5 (54)
Slice of Paradise	$161,040	$880	50%	6	6.5	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (3)
BeachfrontPrivate-Heated PoolBeach Gear11 Beds	$137,836	$538	70%	5	4	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (10)
Seas & Greetings - Dog Friendly, Luxury Beach Home	$123,319	$435	77%	5	4.5	3	$473	✅	❌	✅	Y / Y	⭐️ 5 (7)
Golden Horizon by AvantStay \| Walk 2 Beach Pets Ok	$112,630	$454	64%	6	6	2	$579	✅	✅	✅	Y / Y	⭐️ 4 (10)
Steps From the Beach ~ Gulf View ~ Private Pool ~	$165,323	$1,092	41%	6	7	1	$856	✅	❌	✅	Y / Y	⭐️ 0 (0)
Once Upon A Tide	$160,667	$934	47%	6	7.5	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Beachfront + Plunge Pool \| Seabird by AvantStay	$109,065	$387	77%	5	4	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (9)
Ask for 20% Off~Golf Cart~Heated Pool~Dogs Ok	$140,506	$799	46%	6	7.5	2	$700	✅	❌	✅	Y / Y	⭐️ 5 (25)
Frangista Dunes with Private Pool and Beach	$129,406	$581	60%	5	5.5	3	$499	✅	✅	✅	Y / Y	⭐️ 5 (5)
~500 yds to Frangista Beach 5B/5B Sleeps 16	$54,022	$492	30%	5	5	3	$500	✅	❌	❌	Y / Y	⭐️ 5 (64)
BeachfrontPrivate-Heated PoolBeach Gear10 Beds	$187,231	$588	87%	5	4	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (11)
Remodeled Beachfront ~ EV Charger + Splash Pool	$311,160	$1,240	66%	5	4	7	$450	✅	❌	❌	Y / Y	⭐️ 5 (50)
New! Luxury Villa, Private Pool, Steps to Beach!	$165,765	$912	49%	5	5	1	$400	✅	✅	✅	Y / Y	⭐️ 5 (6)
Frangista Costas	$84,074	$589	39%	5	4	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Paradise Palms with Golf Cart and Private Beach	$134,322	$618	58%	6	3	3	$599	✅	✅	✅	Y / Y	⭐️ 4 (5)

Return Metrics

6.04% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$19,568	$39,136	$58,704	$78,272	$97,841	$195,682	$587,046
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,080,000	$1,080,000	$1,080,000	$1,080,000	$1,080,000	$1,080,000	$1,080,000
Down Payment	$270,000	$270,000	$270,000	$270,000	$270,000	$270,000	$270,000
Property Appreciation	$40,500	$82,215	$125,181	$169,436	$215,020	$464,287	$1,926,804
Total Return	$1,410,068	$1,471,351	$1,533,886	$1,597,709	$1,662,861	$2,009,969	$3,863,850

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.04%

Cap Rate

8.19%

Return on Investment

22.66%

66 Los Angeles St Destin, Florida, 32550

5 bed • 4 bath • 15 guests

Purchase Price

Est. $6,475/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$19,568

Annual Profit

8.2%

Cap Rate

6.0%

Cash on Cash

$142,891

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $692/night at 61% occupancy.Projected nightly rate is $631/night at 62% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$145,568

Avg annual revenue

62%

Avg occupancy rate

$631

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

$50k

$135k

$225k

$320k

$19,568

Profit

Revenue

$142,891

Operating Expenses

$32,256

Operating Income

$110,635

Mortgage & Taxes

$91,067

Profit (Cash Flow)

$19,568

$323,500

Cash Investment

Down Payment

$270,000

Renos & Furnishing

$13,000

Closing Costs

$40,500

Total

$323,500

DSCR Ratio

Acceptable

1.21

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.04%

Cap Rate

8.19%

Return on Investment

22.66%

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

$64,072

Deductible property tax

$13,365

Your total deduction

$115,968

Your adjusted annual income

$150,000 - $115,968 = $34,032

Taxes on $34,032 (30%)

$10,210

Your old tax bill

$45,000

Your new tax bill

$10,210

Estimated tax savings

$34,790

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:

4,791 sqft

Year built:

2002

Size:

2,415 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 4,791 sqft

Building area: 2,415 sqft

Garage: Yes

Heating: Electric

Pool: No

Fireplaces: -

Basement: No

Cooling: Electric

View: -

Parking: Attached, Garage Door Opener

Amenities: Dishwasher, Disposal, Dryer, Microwave, Refrigerator, Electric Range, Washer, Electric Water Heater

Price per square foot: $559

Lot Info

Zoning: -

Land Use: -

Parcel Number: 322S214204000D0200

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $1,140,552

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