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 1030 Limpkin Street, Crestview, FL

5 bed β€’ 3 bath β€’ 15 guests β€’ $0

BNB

Calc

Annual Revenue

$51,492

Profit (Cash Flow)

$2,762

Cash on Cash Return

21.5%

Annual Revenue

$51,492

AirDNA projects $234/night at 98% occupancy ($83,757). Airbtics projects $266/night at 53% occupancy ($51,492). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 53% occupancy rate, $266 rate per night.

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

Percentiles25%50%75%90%
Revenue$26,812$48,920$75,441$123,817
Occupancy40%56%62%77%
Nightly Rate$177$226$316$420

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
Panhandle Paradise

No image available

$35,509
$139
65%
421$200βŒβŒβœ…Y / Y⭐️ 5 (28)
Twin Lakes Lodge [Lakeside King Bed Retreat]

No image available

$77,201
$263
74%
421$229❌❌❌Y / Y⭐️ 5 (7)
Cozy & Contemporary Family Retreat

No image available

$35,715
$113
80%
421$200βŒβŒβœ…Y / Y⭐️ 5 (96)
Full House with Two Master Bedrooms and a POOL

No image available

$57,712
$247
58%
432$250βœ…βœ…βœ…Y / Y⭐️ 5 (36)
Crestview Vacation Rental: Day Trip to Destin!

No image available

$48,099
$198
58%
532$344❌❌❌Y / Y⭐️ 4 (19)
Casa Verde - Family Getaway

No image available

$51,734
$206
62%
422$249❌❌❌Y / Y⭐️ 5 (35)
Gorgeous 5 bedroom home w/ pool. No cleaning fee!

No image available

$66,341
$342
53%
543$0βœ…βŒβŒY / Y⭐️ 5 (33)
Eternal WAVE Foundation

No image available

$70,347
$468
41%
43.52$50βœ…βŒβœ…Y / Y⭐️ 5 (22)
Cozy 4 BR home available in a quiet neighborhood!

No image available

$79,526
$373
57%
432$250❌❌❌Y / Y⭐️ 5 (18)
Home away from home - 4/3 newly remodeled!

No image available

$24,863
$151
38%
433$240βŒβŒβœ…Y / Y⭐️ 5 (16)
Crestview Family Home: Screened Porch & Games!

No image available

$55,358
$275
55%
532$0βŒβŒβœ…Y / Y⭐️ 4.5 (13)
Private Oasis: Pool, Close to Beaches, Free Snacks

No image available

$59,815
$191
83%
421$120βŒβŒβœ…Y / Y⭐️ 5 (7)
Centralized home for beach tourist and military.

No image available

$32,974
$171
52%
4330$250βŒβŒβœ…Y / Y⭐️ 4.8 (32)
Gorgeous Luxary Modern Home

No image available

$25,691
$180
39%
524$0βŒβŒβœ…Y / N⭐️ 0 (0)

Return Metrics

21.49% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$2,762$5,524$8,286$11,048$13,810$27,621$82,863
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$2,762$5,524$8,286$11,048$13,810$27,621$82,863

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

21.49%

Payback Period Days

1699

Return on Investment

21.49%

property-location

1030 Limpkin St Crestview, Florida, 32539

5 bed β€’ 3 bath β€’ 15 guests

Agent

Inquire about this property

Contact Agent

$51,492

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $234/night at 98% occupancy.Projected nightly rate is $266/night at 53% occupancy.

Top 57% of comparables

Top 38% of comparables


Seasonality

Sign up to view the full seasonality chart

16

Airbnb Comparables

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

$49,463

Avg annual revenue

53%

Avg occupancy rate

$266

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

$25k

$40k

$60k

$80k

Sign up to see the data on 16 all comparables

$2,762

Profit

Revenue

$51,492

Operating Expenses

$18,694

Operating Income

$32,798

Net Effective Rent

$30,036

Profit (Cash Flow)

$2,762

$12,850

Cash Investment

Renos & Furnishing

$12,750

Setup Costs

$100

Total

$12,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

21.49%

Payback Period Days

1699

🀩

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