BNBCalc Short Term Rental Cohost Analysis 98 Scrub Oak Cir

4 bed • 4.5 bath • 12 guests • $3,493,000

BNB

Calc

Owner income

$103,966

Per year

This Airbnb could earn an additional

$6,597

Per month vs a Long-Term Rental

Annual Revenue range

$155,044 - $293,188

Annual Revenue

$148,523

AirDNA projects $964/night at 54% occupancy ($190,131). Airbtics projects $598/night at 68% occupancy ($148,522). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, $598 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$96,249	$155,044	$216,966	$293,188
Occupancy	60%	70%	75%	84%
Nightly Rate	$426	$592	$768	$929

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
As You Wish- Watercolor Beach	$162,836	$908	48%	4	4	1	$550	✅	❌	✅	Y / Y	⭐️ 5 (4)
13 Lake District Lane	$142,386	$629	60%	4	5	1	$525	✅	✅	❌	Y / Y	⭐️ 4.8 (5)
Pet Friendly Home in Lake District -WaterColor, FL	$175,448	$1,001	47%	4	5	1	$525	✅	❌	✅	Y / Y	⭐️ 5 (1)
Sun Haven a has vintage style in Watercolor, FL	$210,893	$947	60%	4	3	1	$450	✅	❌	❌	Y / Y	⭐️ 5 (1)
Cottage in WaterColor Lake District with golf cart	$263,418	$1,008	71%	4	4	1	$450	✅	❌	❌	Y / Y	⭐️ 5 (1)
Watercolor - Mykonos on the Gulf I	$173,140	$763	62%	4	5	1	$0	✅	✅	❌	Y / Y	⭐️ 4.6 (5)
Watercolor - 349 Spartina	$157,486	$683	63%	4	4	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
Watercolor, sleeps 8-Pools, Beach, all things 30A!	$250,343	$928	73%	4	4	3	$600	✅	❌	❌	Y / Y	⭐️ 5 (31)
Amazing Gulf Views From Tower-The Station	$244,085	$1,099	59%	4	5	1	$964	✅	❌	❌	Y / Y	⭐️ 5 (1)
Watercolor - Blue Oyster Cottage	$146,547	$572	70%	4	4	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (4)
Krab Dip - Watercolor - Golf Cart	$78,016	$292	73%	4	5	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Attitude Adjustment ~ In Seagrove Beach	$132,782	$505	70%	4	3	1	$482	✅	❌	✅	Y / Y	⭐️ 5 (1)
Close to the Beach-Belle Vernon	$127,969	$527	62%	4	3	1	$813	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
Stunning Porches, Tower w/Gulf Views -Timeless	$122,553	$567	56%	4	3	1	$1,025	✅	❌	❌	Y / Y	⭐️ 0 (0)
WaterColor Park District with GOLF CART & 4 Bikes!	$127,280	$430	78%	4	4	2	$550	✅	❌	❌	Y / Y	⭐️ 4.8 (30)
You Are My Sunshine - Watercolor - Golf Cart	$45,963	$182	69%	4	5	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Newly renovated in Seaside - Gulfview	$217,988	$735	75%	4	4	1	$959	❌	❌	❌	Y / Y	⭐️ 5 (3)
244 Spartina Circle at Camp WaterColor	$161,377	$604	73%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
The Yellow House	$124,406	$462	73%	4	5	3	$450	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
Ursa Major and Ursa Minor	$127,895	$416	84%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (7)
Pet Friendly WaterColor Home -Amenities-Golf Cart	$168,773	$809	57%	4	5	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (2)
Seagrove - 121 Live Oak	$84,516	$502	46%	4	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (15)
Heated Pool- Steps from Seaside- View of the Gulf	$252,153	$878	78%	4	2	7	$450	✅	✅	❌	Y / Y	⭐️ 4.8 (41)
361 Needlerush	$158,170	$592	73%	4	6	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Hideaway	$129,310	$391	86%	4	3	1	$476	✅	❌	❌	Y / Y	⭐️ 5 (2)
Private Pool And Steps From The Gulf - The White H	$177,671	$592	82%	4	4	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Grand Corner Lot Home on Seaside Ave-Vista Del Mar	$252,326	$724	89%	4	4	1	$1,116	✅	❌	✅	Y / Y	⭐️ 4 (1)
Somethings Gotta Give Movie Set Replica	$197,640	$600	90%	4	5	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (4)
Blue Sol	$143,180	$652	60%	4	4	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
On the Canal	$58,151	$179	83%	4	2	1	$300	❌	❌	❌	Y / Y	⭐️ 5 (8)
Southern Tide - Golf Cart - Bikes	$45,003	$212	58%	4	4	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
WaterColor Pools & Beach Club - 3 Bedrooms	$64,948	$222	72%	4	4	1	$411	✅	❌	❌	Y / Y	⭐️ 5 (6)
Watercolor 30A 6 Seater, Bikes, Beach Club + Pool	$101,377	$358	73%	4	5	1	$605	✅	❌	❌	Y / Y	⭐️ 5 (16)
GREAT LOCATION STUNNING WaterColor Home, Golf Cart	$90,517	$342	68%	4	5	2	$500	✅	✅	❌	Y / Y	⭐️ 4.7 (49)
Sleeps 14 In Seaside-Teacher's Lounge	$119,047	$531	59%	4	4	1	$904	✅	❌	❌	Y / Y	⭐️ 0 (0)
Canal-front home, a few blocks to beach & Seaside	$93,688	$504	49%	4	4	7	$550	❌	❌	❌	Y / Y	⭐️ 5 (29)
Seagrove - 290 Dogwood St.	$181,005	$785	63%	4	4	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
The Palm House	$98,190	$291	89%	4	5	1	$466	✅	❌	❌	Y / Y	⭐️ 4.2 (9)
15% Late Summer Special! Discount good thru 9/28	$204,322	$826	67%	4	5	7	$405	✅	✅	❌	Y / Y	⭐️ 4.9 (9)
Golf Cart & 6 Bikes! Access 4 WaterColor Pools, Be	$195,829	$686	77%	4	4	1	$385	✅	✅	❌	Y / Y	⭐️ 0 (4)

98 Scrub Oak Cir Santa Rosa Beach, Florida, 32459-7960

4 bed • 4.5 bath • 12 guests

This property is for sale!

Contact Agent

Santa Rosa Beach

Guide

Zoning

Guide

Laws

$148,523

Annual Revenue

BNBCalc predicts this property will get $598 per night with 68% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$150,215

Avg annual revenue

68%

Avg occupancy rate

$598

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

$45k

$115k

$185k

$265k

$29,705

Profit

Revenue

$148,523

Cleaning

$16,652

Cohost commission

$29,705

Owner payout

$103,966

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

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

Lot size:

5,500 sqft

Year built:

2007

Size:

3,356 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
40 Tall Timber Ct	4	3	2,668	-	5,500	2007	$2,880,000	48
21 Savannah St	3	3	1,576	-	4,792	1987	$4,137,500	166
419 E Royal Fern Way	4	4	4,197	-	11,881	2012	$3,350,000	112
43 Silk Grass Ln	6	6	4,627	-	6,957	2017	$1,675,000	-
84 Tall Timber Ct	5	5	3,755	-	5,500	2017	$3,875,000	257
119 Nightcap St	3	3	2,183	-	4,966	1998	-	95
341 Wood Beach Dr	3	2	1,662	-	11,574	1997	$1,505,000	130
144 Spartina Cir	6	6	5,004	-	7,456	2018	$4,500,000	223
23 Seagrove Village Dr	3	2	1,560	-	11,151	1980	$1,630,000	374
379 Spartina Cir	4	4	3,100	-	5,559	2007	$3,430,000	47

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 2

Lot size: 5,500 sqft

Building area: 3,356 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 15-3S-19-25420-000-0240

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $2,352,031

County Est. Land Value: $753,636

Assessed Land Value: $753,636

County Est. Structure Value: $1,598,395

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
12/21/18	$1,430,000	87%	Richard D Ii, Jennifer Ii
03/19/10	$899,000	0%	Bog Investments Llc
12/14/07	$855,000	41%	Randy Visser
06/29/05	$0	0%	Jeffrey E Dunson
Invalid Date	$770,000	0%	J & T Investments Llc
09/10/04	$625,000	91%	Edward R Phillips

Ownership

Name: Richard D Weaver Ii

Owner Occupied: No

Owner Mailing Address: 10218 Sugar Hill Dr, Houston, Tx 77042

Years Owned: 68

Home Equity: $1,945,000

Mortgage Balance Remaining: $1,144,000

Financed amount: 91%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No