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 Investment Analysis 9150 W Hwy 98, Port St. Joe, FL, 32456

3 bed β€’ 3 bath β€’ 8 guests β€’ $927,800

BNB

Calc

Annual Revenue

$55,882

Profit (Cash Flow)

-$27,649

Cap Rate

3.8%

Annual Revenue

$55,882

AirDNA projects $300/night at 51% occupancy ($55,882). Airbtics projects $280/night at 58% occupancy ($59,315). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 51% occupancy rate, $300 rate per night.

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

Percentiles25%50%75%90%
Revenue$31,723$49,613$88,397$135,678
Occupancy50%58%68%75%
Nightly Rate$167$225$345$482

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
St. Joe Beach*Pet Friendly*Gulf Views*Single Level

No image available

$105,145
$326
85%
323$210βŒβŒβœ…Y / Y⭐️ 5 (69)
Captain Joe's Seaside Sanctuary

No image available

$160,236
$662
64%
321$275❌❌❌Y / Y⭐️ 4.9 (62)
Single Level, Plenty of Parking ~ The Starfish

No image available

$21,828
$139
38%
322$250βŒβŒβœ…Y / Y⭐️ 5 (2)
Mexico Beach Getaway w/ Patio - Steps to Beach!

No image available

$85,358
$369
60%
322$186❌❌❌Y / Y⭐️ 5 (36)
Beachfront, Amazing Views, Elevator ~ GW 1

No image available

$36,994
$145
66%
322$300❌❌❌Y / Y⭐️ 4.7 (3)
Screen Porch, Close to Beach ~ Emerald Palms 3

No image available

$30,967
$173
43%
322$310❌❌❌Y / Y⭐️ 5 (1)
1 block from SJB! Fenced backyard. Boat parking.

No image available

$41,256
$184
58%
323$150βŒβŒβœ…Y / Y⭐️ 5 (30)
"The Nest" Beach House

No image available

$72,736
$308
63%
327$175βŒβŒβœ…Y / Y⭐️ 4.9 (12)
Beachfront, Amazing Views, Elevator ~ GW 2

No image available

$41,540
$145
71%
322$300❌❌❌Y / Y⭐️ 4.5 (10)
St Joe Beach Pet Friendly 2 min walk to Beach

No image available

$83,033
$330
66%
322$300βŒβŒβœ…Y / Y⭐️ 5 (29)
Close to Beach, Quiet, Decks ~ Flirty Flamingo

No image available

$29,777
$129
58%
322$315❌❌❌Y / Y⭐️ 4.8 (4)
The Cozy Crab Cottage in Mexico Beach

No image available

$47,834
$196
65%
323$150βŒβŒβœ…Y / Y⭐️ 5 (26)
Mexico Beach Retreat w/ Grill & Private Pool!

No image available

$133,295
$459
75%
322$284βœ…βŒβœ…Y / Y⭐️ 4.5 (14)
Pool, Easy Beach Access ~ The Lighthouse

No image available

$33,665
$155
56%
322$315βœ…βŒβŒY / Y⭐️ 4.5 (3)
Boat and Dog-Friendly with Hot Tub in Mexico Beach

No image available

$25,856
$202
30%
322$225βŒβœ…βœ…Y / Y⭐️ 4.8 (40)
Lucky Enough

No image available

$36,171
$216
45%
321$175❌❌❌Y / Y⭐️ 5 (5)
Beachview, Easy Beach Access ~ Caroline's Cottage

No image available

$55,947
$253
57%
322$250❌❌❌Y / Y⭐️ 4.9 (11)
Beach Cottage Rental

No image available

$36,018
$162
56%
322$150βŒβŒβœ…Y / Y⭐️ 4.8 (66)
Beachside 3 bedroom Condo Getaway

No image available

$163,420
$475
94%
327$0βœ…βœ…βŒY / N⭐️ 0 (0)
Hitchin' It To The Beach-Golf Cart Included!

No image available

$37,802
$265
38%
313$175❌❌❌Y / Y⭐️ 4.3 (4)
Beachview, Fire Pit, Fenced Yard ~ Anchored Inn 3

No image available

$53,308
$202
69%
322$275βŒβŒβœ…Y / Y⭐️ 4.3 (3)
Barefoot Beach Bungalow

No image available

$23,687
$178
35%
323$65βŒβœ…βŒY / Y⭐️ 4.8 (59)
*Sunset Gulf View* | See & Hear the Waves! Pool β€’

No image available

$170,167
$595
77%
322$205βœ…βœ…βŒY / Y⭐️ 5 (96)
Gorgeous 3 BR W/Ocean View! Summer dates available

No image available

$136,386
$639
57%
322$196βœ…βœ…βŒY / Y⭐️ 5 (8)
Watershed Cottage! New home w/custom amenities!

No image available

$69,935
$281
68%
321$0βŒβŒβœ…Y / Y⭐️ 5 (4)
The FlipFlop in Mexico Beach!

No image available

$31,183
$135
59%
321$185βœ…βŒβŒY / Y⭐️ 5 (36)
Stunning 1st Floor Direct Oceanview Luxury Condo

No image available

$53,326
$322
43%
322$300βœ…βœ…βŒY / Y⭐️ 5 (7)
Elevator, Pool, Beachview ~ Club 1G

No image available

$43,837
$169
67%
322$205βœ…βœ…βŒY / Y⭐️ 5 (9)
Beachfront Pinky’s Dream

No image available

$107,026
$546
53%
334$275❌❌❌Y / Y⭐️ 5 (10)
Casa Amarilla on Mexico Beach Florida Port St Joe

No image available

$46,947
$340
37%
323$200❌❌❌Y / Y⭐️ 4.9 (20)
The Second Wind

No image available

$49,828
$227
57%
321$185βœ…βŒβŒY / Y⭐️ 5 (17)
Pool, Elevator, Beachview ~ PS 403

No image available

$72,332
$392
50%
332$190βœ…βœ…βŒY / Y⭐️ 5 (5)
The Sand Dollar! Private backyard w/pool!

No image available

$41,812
$224
51%
323$0βœ…βŒβœ…Y / Y⭐️ 4.9 (18)
Shangri-La - Pet Friendly, Gulf View, St Joe Beach

No image available

$85,830
$372
61%
323$315βŒβŒβœ…Y / Y⭐️ 4.8 (7)
Mexico Beach Vacation Home

No image available

$51,628
$200
70%
323$225❌❌❌Y / N⭐️ 5 (9)
Beachview, Easy Beach Access ~ Great Sunsets

No image available

$40,694
$156
68%
333$340❌❌❌Y / Y⭐️ 4.7 (7)
Kat's Cottage! 2 living areas, fenced yard!

No image available

$95,130
$361
72%
321$0βŒβŒβœ…Y / Y⭐️ 4.8 (8)
Great Beachview, Pool, Elevator ~ Club 2E

No image available

$47,610
$140
90%
322$250βœ…βœ…βŒY / Y⭐️ 0 (0)
Tropical Retreat 3BD/2BA new home!

No image available

$50,508
$276
50%
321$0βœ…βŒβœ…Y / Y⭐️ 5 (3)

Return Metrics

-12.44% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$27,648-$55,297-$82,946-$110,595-$138,244-$276,488-$829,465
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$742,240$742,240$742,240$742,240$742,240$742,240$742,240
Down Payment$185,560$185,560$185,560$185,560$185,560$185,560$185,560
Property Appreciation$27,834$56,503$86,032$116,447$147,774$319,085$1,324,214
Total Return$927,985$929,005$930,885$933,651$937,330$970,397$1,422,549

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-12.44%

Cap Rate

3.76%

Return on Investment

4.18%

property-location

9150 W Hwy 98 Port St. Joe, Florida, 32456-6002

3 bed β€’ 3 bath β€’ 8 guests

Est. $4,450/mo

Agent

Inquire about this property

Contact Agent

$927,800

Zestimate

$55,882

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $300/night at 51% occupancy.Projected nightly rate is $280/night at 58% occupancy.

Top 71% of comparables

Top 36% 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.

$64,242

Avg annual revenue

58%

Avg occupancy rate

$280

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

$20k

$70k

$120k

$170k

Sign up to see the data on 40 all comparables

-$27,649

Profit

Revenue

$55,882

Operating Expenses

$20,945

Operating Income

$34,938

Mortgage & Taxes

$62,586

Profit (Cash Flow)

-$27,649

$222,144

Cash Investment

Down Payment

$185,560

Renos & Furnishing

$8,750

Closing Costs

$27,834

Total

$222,144

DSCR Ratio

Weak

0.56

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-12.44%

Cap Rate

3.76%

Profit (Cummulative)

-$27,649

$742,240

$8,750

$27,834

$0

Total Gain

$9,300

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

$44,034

Deductible property tax

$9,185

Your total deduction

$120,772

Your adjusted annual income

$150,000 - $120,772 = $29,228


Taxes on $29,228 (30%)

$8,768

Your old tax bill

$45,000

Your new tax bill

$8,768


Estimated tax savings

$36,232

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com