Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 70 Oakley Ct, Santa Rosa Beach, FL, 32459

4 bed • 4 bath • 12 guests • $772,600

BNB

Calc

Annual Revenue

$166,727

Profit (Cash Flow)

$79,255

Cap Rate

17.0%

Annual Revenue

$166,727

AirDNA projects $461/night at 57% occupancy ($95,975). Airbtics projects $522/night at 63% occupancy ($120,114). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 72% occupancy rate, $634 rate per night.

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

Percentiles25%50%75%90%
Revenue$72,503$108,579$171,026$227,497
Occupancy54%64%72%76%
Nightly Rate$361$455$634$795

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
$133,404
$476
76%
44.56$500✅✅❌Y / Y⭐️ 5 (29)
$105,450
$418
67%
43.56$490✅✅❌Y / Y⭐️ 5 (38)
$103,560
$530
50%
44.51$438✅❌❌Y / Y⭐️ 0 (2)
$166,248
$721
63%
44.51$0✅✅❌Y / Y⭐️ 4.5 (6)
$114,592
$464
67%
44.57$405✅✅❌Y / Y⭐️ 5 (9)
$81,550
$314
66%
44.52$475✅❌✅Y / Y⭐️ 5 (17)
$108,289
$373
78%
44.51$450✅❌❌Y / Y⭐️ 5 (35)
$214,739
$858
68%
443$600✅❌❌Y / Y⭐️ 5 (32)
$69,529
$331
54%
441$411✅❌❌Y / Y⭐️ 5 (5)
$117,816
$544
56%
431$450✅❌❌Y / Y⭐️ 5 (20)
$63,366
$254
67%
43.51$355✅✅❌Y / Y⭐️ 4.5 (8)
$203,573
$1,098
50%
44.51$525✅❌✅Y / Y⭐️ 0 (1)
$198,892
$846
63%
441$380✅❌❌Y / Y⭐️ 4.5 (14)
$116,167
$494
64%
44.53$450✅❌❌Y / Y⭐️ 0 (2)
$167,230
$616
73%
44.51$525✅✅❌Y / Y⭐️ 4.5 (7)
$118,128
$432
74%
43.53$370✅❌✅Y / Y⭐️ 4.5 (17)
$90,840
$353
68%
443$370✅❌❌Y / Y⭐️ 5 (6)
$163,607
$790
53%
433$1,025✅❌❌Y / Y⭐️ 0 (0)
$64,272
$242
69%
441$385✅✅❌Y / Y⭐️ 5 (10)
$71,296
$383
49%
43.53$509❌❌✅Y / Y⭐️ 0 (0)
$58,042
$239
65%
43.51$385✅✅❌Y / Y⭐️ 5 (11)
$100,030
$422
64%
441$385✅✅❌Y / Y⭐️ 4.5 (7)
$125,974
$447
77%
432$0✅❌✅Y / Y⭐️ 5 (7)
$215,487
$742
76%
433$813✅❌❌Y / Y⭐️ 4.5 (3)
$56,744
$242
62%
44.51$355✅✅❌Y / Y⭐️ 5 (15)
$172,038
$595
79%
44.52$0✅❌✅Y / Y⭐️ 5 (8)
$89,919
$332
74%
43.56$400✅✅❌Y / Y⭐️ 5 (11)
$144,637
$691
55%
43.51$510✅✅✅Y / Y⭐️ 0 (2)
$292,890
$1,595
50%
441$460✅❌❌Y / Y⭐️ 0 (0)
$88,054
$482
49%
443$370✅❌❌Y / Y⭐️ 4 (6)
$170,956
$750
60%
43.53$480❌❌❌Y / Y⭐️ 5 (9)
$125,434
$468
72%
431$482✅❌✅Y / Y⭐️ 5 (1)
$97,251
$422
62%
423$340✅❌❌Y / Y⭐️ 5 (8)
$56,368
$364
42%
434$375✅✅❌Y / Y⭐️ 5 (9)
$73,064
$245
79%
43.56$500✅✅❌Y / Y⭐️ 5 (36)
$64,469
$390
44%
43.54$375✅✅❌Y / Y⭐️ 5 (9)
$80,606
$378
56%
43.52$472✅✅❌Y / Y⭐️ 5 (4)
$105,777
$514
56%
451$385✅✅❌Y / Y⭐️ 0 (2)
$188,362
$705
73%
43.52$0✅❌✅Y / Y⭐️ 5 (3)
$66,982
$327
50%
43.51$400✅❌❌Y / Y⭐️ 5 (21)

Return Metrics

42% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$79,254$158,509$237,764$317,019$396,274$792,549$2,377,648
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$618,080$618,080$618,080$618,080$618,080$618,080$618,080
Down Payment$154,520$154,520$154,520$154,520$154,520$154,520$154,520
Property Appreciation$23,178$47,051$71,640$96,968$123,055$265,709$1,102,702
Total Return$875,032$978,161$1,082,005$1,186,587$1,291,929$1,830,859$4,252,951

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

42%

Cap Rate

17%

Return on Investment

58.3%

property-location

70 Oakley Ct Santa Rosa Beach, Florida, 32459

4 bed • 4 bath • 12 guests

$772,600

Zestimate

Santa Rosa Beach

Guide

Zoning

Guide


Laws

223

Airbnb Investor Score

$79,254

Annual Profit

17.0%

Cap Rate

42.0%

Cash on Cash

$166,727

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $461/night at 57% occupancy ($95,975.16). Airbtics projects $522/night at 63% occupancy ($120,114).

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.

$121,140

Avg annual revenue

63%

Avg occupancy rate

$522

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

$55k

$135k

$210k

$295k

Sign up to see the data on 40 all comparables

$79,255

Profit

Revenue

$166,727

Operating Expenses

$35,354

Operating Income

$131,372

Mortgage & Taxes

$52,117

Profit (Cash Flow)

$79,255

$188,698

Cash Investment

Down Payment

$154,520

Renos & Furnishing

$11,000

Closing Costs

$23,178

Total

$188,698

DSCR Ratio

Strong

2.52

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

42%

Cap Rate

17%

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

$36,668

Deductible property tax

$7,649

Your total deduction

$88,198

Your adjusted annual income

$150,000 - $88,198 = $61,802

Taxes on $61,802 (30%)

$18,541

Your old tax bill

$45,000

Your new tax bill

$18,541

Estimated tax savings

$26,459

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:

6,969 sqft

Year built:

2024

Size:

2,367 sqft

Type:

SINGLE_FAMILY

Parking:

2

Heating:

-

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 2
  • Lot size: 6,969 sqft
  • Building area: 2,367 sqft
  • Garage: Yes
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Electric, Ceiling Fan(s)
  • View: -
  • Parking: Attached
  • Amenities: Cooktop, Dishwasher, Disposal, Refrigerator, Electric Water Heater
  • Price per square foot: $327

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 352S19241500000280
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $67,980
  • 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