BNBCalc Short Term Rental Rental Arbitrage Analysis 4000 Gulf Terrace Drive, Destin, FL

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$88,079

Profit (Cash Flow)

$40,628

Cash on Cash Return

615.6%

Annual Revenue

$88,079

AirDNA projects $210/night at 52% occupancy ($39,884). Airbtics projects $163/night at 63% occupancy ($37,506). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 53% occupancy rate, $455 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,041	$31,289	$50,875	$79,923
Occupancy	55%	63%	69%	80%
Nightly Rate	$108	$128	$191	$260

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Knotty n NiceLake ViewHeated Pool	$54,551	$231	61%	2	2	1	$165	✅	❌	✅	Y / Y	⭐️ 5 (47)
LOVELY CONDO with shared POOL,Wi-Fi and PATIO	$20,596	$80	55%	2	1	1	$140	✅	❌	❌	Y / Y	⭐️ 4.5 (137)
2 bedroom/1 bathroom ,3 pools , ground floor	$26,011	$100	68%	2	1	1	$160	✅	❌	✅	Y / Y	⭐️ 5 (64)
2 bd condo right in the heart of Destin. Sleeps 6	$20,933	$75	63%	2	1	1	$165	✅	❌	❌	Y / Y	⭐️ 5 (310)
Coastal Condo in the Heart of Destin	$20,619	$105	51%	2	2	2	$170	✅	❌	❌	Y / Y	⭐️ 4.7 (34)
Gated Destin Oceanfront-Private Beach/Pool/Yard	$60,024	$205	80%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (212)
Vacation Destination Heated Pool Central Destin	$51,957	$188	69%	2	1	1	$165	✅	❌	✅	Y / Y	⭐️ 4.5 (48)
Come find your Destiny in Destin!!!	$37,941	$153	63%	2	1	2	$110	✅	❌	✅	Y / Y	⭐️ 5 (198)
DestinBeachPlease • Summer Specials • Kid Friendly	$40,749	$162	64%	2	1	1	$199	✅	❌	✅	Y / Y	⭐️ 5 (47)
GR8 Location! Pools/Lake, Walk 2 Restaurants/Shops	$44,995	$203	59%	2	1	3	$190	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
Captains Quarters Heated Pool Pet Friendly	$57,147	$176	82%	2	2	1	$165	✅	❌	✅	Y / Y	⭐️ 5 (103)
Marlin n More - Stay with the Greatest! 3 POOLS	$36,170	$116	80%	2	2	1	$145	✅	❌	✅	Y / Y	⭐️ 5 (153)
Come SEA us! Lake front condo+3 pools+tennis.	$27,311	$110	61%	2	2	1	$140	✅	❌	✅	Y / Y	⭐️ 5 (193)
SunSational Paradise Ground floor	$29,228	$109	65%	2	1	3	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (110)
Destin beaches at an affordable rate	$31,066	$95	85%	2	1	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (224)
Eden Escape-Lake View-Heated Pool-Pet Friendly	$81,657	$325	65%	2	1	1	$165	✅	❌	✅	Y / Y	⭐️ 5 (88)
White soft sand beautiful beaches just mins away.	$27,646	$138	53%	2	1	2	$160	✅	❌	✅	Y / Y	⭐️ 5 (26)
The Gulf Getaway-Spacious-Sleeps 6!	$34,303	$147	61%	2	1	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (71)
Cozy Condo in Destin FL	$28,296	$103	72%	2	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (45)
Emerald Towers 1103	$75,922	$251	81%	2	2	1	$275	✅	❌	❌	Y / Y	⭐️ 0 (2)
Turquoise Condo - 2BED/2BATH with pools	$24,635	$110	58%	2	2	3	$165	✅	❌	✅	Y / Y	⭐️ 5 (45)
Short walk to BeachComplex PoolFREE BEACH SETUP	$26,528	$116	57%	2	1	2	$130	✅	❌	✅	Y / Y	⭐️ 5 (89)
SunDestin Resort Unit 1718	$59,259	$257	63%	2	2	1	$0	❌	❌	❌	N / Y	⭐️ 0 (1)
❤ Turtles Nest 🏖 Mins to the Beach☀ Family Condo❤	$40,590	$200	53%	2	1	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (219)
❤ Mermaids Retreat 🏖 Mins to Beach☀ Family Condo❤	$33,988	$178	48%	2	1	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (206)
❤ Sailors Cove 🏖 Mins to the Beach☀ Family Condo❤	$37,601	$174	55%	2	1	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (214)
La Vida Loca in Destin - Sleeps 8!	$27,692	$108	65%	2	1	2	$165	✅	❌	❌	Y / Y	⭐️ 5 (41)
Sunny Days 2BR Condo with Heated Pool & PickleBall	$22,764	$108	55%	2	1	1	$170	✅	❌	❌	Y / Y	⭐️ 5 (43)
Salt Life Time - YOU deserve the Best! 3 POOLS	$33,601	$110	77%	2	2	1	$135	✅	❌	✅	Y / Y	⭐️ 5 (102)
Shore? Why Knot • 100% Renovated+3Pools+Tennis	$25,718	$83	78%	2	1.5	1	$140	✅	❌	✅	Y / Y	⭐️ 5 (50)
ACASA- Lakefront, King bed, CLEAN	$25,601	$126	52%	2	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (185)
Emerald Towers 705 \| Private Balcony + Views!	$115,249	$466	66%	2	2	2	$185	✅	❌	❌	Y / Y	⭐️ 0 (1)
Sterling Sands #711 \| Private Balcony, Great Views	$96,382	$418	63%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Sterling Sands #603 \| Remodeled beachfront condo	$82,070	$288	77%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 4.5 (14)
Relaxation and Fun @ SandCrystal Condo Destin, FL	$23,594	$115	51%	2	2	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (36)
Partial OCEAN VIEW - Center of Destin - 2bed/2bath	$33,584	$128	67%	2	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (45)
Relax in Destin 2BR Condo & Heated Pool	$16,715	$89	46%	2	1	1	$175	✅	❌	❌	Y / Y	⭐️ 4.8 (26)
Sunny Daze 0.8 Miles to beach, monthly discount	$36,859	$129	75%	2	1	1	$135	✅	❌	❌	Y / Y	⭐️ 5 (97)
Walk to beach/Destin Lake View Condo w 3 Pools	$20,922	$97	49%	2	2	2	$165	✅	❌	❌	Y / Y	⭐️ 4.5 (100)

Return Metrics

615.58% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$40,628	$81,256	$121,885	$162,513	$203,141	$406,283	$1,218,851
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	$40,628	$81,256	$121,885	$162,513	$203,141	$406,283	$1,218,851

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

615.58%

Payback Period Days

Return on Investment

615.58%

4000 Gulf Terrace Dr Destin, Florida, 32541

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$88,079

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $210/night at 52% occupancy.Projected nightly rate is $163/night at 63% occupancy.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

40 Airbnb Comparables

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

$40,161

Avg annual revenue

63%

Avg occupancy rate

$163

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

$15k

$50k

$80k

$115k

$40,628

Profit

Revenue

$88,079

Operating Expenses

$23,450

Operating Income

$64,628

Net Effective Rent

$24,000

Profit (Cash Flow)

$40,628

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

615.58%

Payback Period Days