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 Rental Arbitrage Analysis 8436 Gulf Blvd, Navarre, FL, 32566

1 bed β€’ 2 bath β€’ 6 guests β€’ $0

BNB

Calc

Annual Revenue

$28,489

Profit (Cash Flow)

-$9,019

Cash on Cash Return

-196.1%

Annual Revenue

$28,489

AirDNA projects $192/night at 55% occupancy ($38,569). Airbtics projects $130/night at 60% occupancy ($28,489). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $130 rate per night.

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

Percentiles25%50%75%90%
Revenue$16,540$28,111$45,141$55,654
Occupancy42%62%76%84%
Nightly Rate$105$121$157$174

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
Short Walk to Beach With a Pool!

No image available

$25,996
$78
83%
122$135βœ…βŒβŒY / Y⭐️ 5 (85)
The Emerald Cove at the Beach

No image available

$38,634
$118
88%
122$125βœ…βŒβŒY / Y⭐️ 5 (119)
Lovely 1-Bed Townhome with Pool steps from Beach

No image available

$43,218
$161
73%
113$100βœ…βŒβœ…Y / Y⭐️ 5 (44)
Navarre Beach Cute & Cozy FIRST FLOOR condo

No image available

$35,358
$115
82%
122$140βœ…βŒβŒY / Y⭐️ 5 (183)
Casa Blue Jay

No image available

$24,668
$99
64%
122$105βœ…βŒβŒY / Y⭐️ 5 (245)
Sea Where We Landed

No image available

$32,926
$172
51%
113$100βŒβŒβœ…Y / Y⭐️ 5 (190)
ARCADENear all NavarreBeach Offers,2min from Beach

No image available

$25,418
$70
90%
123$120βœ…βŒβŒY / Y⭐️ 5 (252)
Short walk to the beach! Snowbirds Welcome!

No image available

$26,003
$116
60%
112$160βœ…βŒβŒY / Y⭐️ 5 (59)
Hidden Gem at Navarre Beach!

No image available

$28,797
$113
67%
122$110βœ…βŒβŒY / Y⭐️ 5 (74)
Cheerful Island 1BR - Walk to the Beach & Bay

No image available

$27,893
$104
67%
112$145βœ…βŒβŒY / Y⭐️ 5 (81)
Steps2Beach w/IncredibleView-Pool!Gulf Island 313

No image available

$55,206
$169
87%
122$180βœ…βŒβŒY / Y⭐️ 5 (17)
Gulf Island #713 | Close to the Sand + Pool!

No image available

$50,360
$196
69%
123$130βœ…βŒβŒY / Y⭐️ 4.5 (25)
Enjoy White-Sand Beaches; Beautiful Community Pool

No image available

$30,471
$157
49%
123$215βœ…βŒβŒY / Y⭐️ 4.5 (10)
2MinWalkToBeachPoolArcadeOcean/BayViewsfromBalcony

No image available

$25,352
$74
84%
123$135βœ…βŒβŒY / Y⭐️ 5 (309)
Navarre Beach Condo

No image available

$24,768
$113
56%
121$100βœ…βŒβŒY / Y⭐️ 5 (32)
Sunny 1BR Soundview 4th-Floor | Balcony | Pool

No image available

$16,762
$106
42%
121$76βœ…βŒβŒY / Y⭐️ 5 (48)
Pool/Balcony/Fireplace/Work Desk/Kitchen/Laundry

No image available

$21,668
$80
74%
122$0βœ…βŒβŒY / Y⭐️ 5 (34)
Best Sunset views from the One-Bedroom Condo Unit.

No image available

$34,140
$106
88%
123$0βœ…βŒβŒY / Y⭐️ 5 (132)
Soundside Beach Getaway

No image available

$44,073
$141
84%
123$135βœ…βŒβŒY / Y⭐️ 4.9 (27)
Navarre Beach Cozy Townhouse

No image available

$36,982
$142
70%
11.53$150βœ…βŒβŒN / Y⭐️ 5 (24)
Beach Sunset from the Balcony

No image available

$29,026
$195
40%
123$160βœ…βŒβŒY / Y⭐️ 5 (5)
Relax on the Sound Side

No image available

$39,579
$193
54%
111$160βœ…βŒβŒY / Y⭐️ 5 (30)
Walk to Beach 1BR 3rd-Floor | Pool |

No image available

$12,434
$95
33%
121$81βœ…βŒβŒY / Y⭐️ 5 (50)
Recently renovated with great location to beach

No image available

$34,812
$123
76%
11.53$100❌❌❌Y / Y⭐️ 5 (57)
Chill in the pool or walk to the beach!

No image available

$23,832
$98
57%
122$140βœ…βŒβŒY / Y⭐️ 5 (81)
Come chill in the pool or walk to the beach!

No image available

$21,938
$107
48%
122$135βœ…βŒβŒY / Y⭐️ 5 (56)
Soundview Home with Short Walk to Beach and Restau

No image available

$20,268
$89
53%
111$147❌❌❌Y / Y⭐️ 0 (0)
Nossa Casa de Paz-Gulf and Bay Views

No image available

$21,421
$119
45%
122$150βœ…βŒβŒY / Y⭐️ 5 (64)
Stay @ the Sound & Sea, walk to Navarre Beach/Pool

No image available

$46,157
$160
74%
121$150βœ…βŒβŒY / Y⭐️ 5 (76)
Navarre Beach | Gulf Island 633 | Beach Access

No image available

$21,758
$145
41%
11.51$0βœ…βŒβŒY / Y⭐️ 0 (0)
Sage at the Sea Soundside Eclectic Beach Cottage

No image available

$69,984
$254
75%
114$150βŒβŒβœ…Y / Y⭐️ 5 (68)
Sunny 1BR Oceanview 2nd-Floor | Balcony | Pool

No image available

$25,291
$165
40%
122$81βœ…βŒβŒY / Y⭐️ 4.5 (41)
Lovely beach condo with pool

No image available

$17,391
$112
40%
121$100βœ…βŒβŒY / N⭐️ 4.9 (40)
5 min to the Sand! Bright Updated 1BR Retreat.

No image available

$23,392
$144
42%
112$125βœ…βŒβŒY / Y⭐️ 4.9 (76)
Quiet Top Floor / Gulf Islands Condominiums #633

No image available

$29,081
$100
78%
123$110βœ…βŒβŒY / Y⭐️ 5 (121)
1st fl Condo/ amazing Navarre water and sunsets!

No image available

$51,853
$168
82%
122$120βœ…βŒβŒY / Y⭐️ 5 (43)

Return Metrics

-196.05% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$9,018-$18,037-$27,055-$36,074-$45,092-$90,185-$270,556
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$0$0$0$0$0$0$0
Total Return-$9,018-$18,037-$27,055-$36,074-$45,092-$90,185-$270,556

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-196.05%

Payback Period Days

0

Return on Investment

-196.05%

property-location

8436 Gulf Blvd 312 Navarre, Florida, 32566

1 bed β€’ 2 bath β€’ 6 guests

Agent

Inquire about this property

Contact Agent

$28,489

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $192/night at 55% occupancy ($38,569.76). Airbtics projects $157/night at 60% occupancy ($28,489).

Top 51% of comparables

Top 44% 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.

$29,681

Avg annual revenue

60%

Avg occupancy rate

$130

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$5k

$30k

$50k

$70k

Sign up to see the data on 40 all comparables

-$9,019

Profit

Revenue

$28,489

Operating Expenses

$15,704

Operating Income

$12,785

Net Effective Rent

$21,804

Profit (Cash Flow)

-$9,019

$4,600

Cash Investment

Renos & Furnishing

$4,500

Setup Costs

$100

Total

$4,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-196.05%

Payback Period Days

0

🀩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service