BNBCalc Short Term Rental Rental Arbitrage Analysis 4786 Trovare West, Destin, FL

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$66,960

Profit (Cash Flow)

-$1,745

Cash on Cash Return

-20.3%

Annual Revenue

$66,960

AirDNA projects $419/night at 93% occupancy ($142,324). Airbtics projects $291/night at 63% occupancy ($66,960). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 63% occupancy rate, $291 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,432	$65,880	$84,589	$142,402
Occupancy	54%	66%	74%	76%
Nightly Rate	$213	$260	$298	$493

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Snowbird Friendly-Coastal Cabana	$53,492	$207	66%	3	3	2	$290	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
Sweet 'N SaltyHeated PoolBeach Access	$69,526	$235	73%	3	2	1	$320	✅	❌	✅	Y / Y	⭐️ 5 (101)
Top Rated Villa - Private Beach & Pavilion-2 Pools	$75,669	$256	74%	3	3	3	$350	✅	❌	❌	Y / Y	⭐️ 5 (13)
Snowbird Friendly-500ft 2 Beach-3BR Beach Haven	$35,197	$196	45%	3	3	2	$290	✅	❌	❌	Y / Y	⭐️ 4.5 (8)
Snowbird Friendly-Emerald Mist	$60,584	$214	74%	3	3	2	$290	✅	❌	❌	Y / Y	⭐️ 5 (12)
Almost Beachfront! Private Beach, Luxe,Loaded,Pool	$78,796	$268	77%	3	3	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (55)
Golf Cart Included \| Pools \| Shaded Beach Cabana	$89,240	$290	83%	3	3.5	3	$350	✅	❌	❌	Y / Y	⭐️ 5 (93)
Updated Kitchen, Close to Pool!	$49,303	$270	46%	3	2	1	$320	✅	❌	❌	Y / Y	⭐️ 0 (2)
Hide&Sea'k ~ Cozy, Gated Community, Pet friendly	$62,278	$213	74%	3	2.5	2	$350	✅	❌	✅	Y / Y	⭐️ 5 (27)
Apres Sea \| upgraded home w/ private pool	$124,301	$481	69%	3	2	3	$370	✅	❌	❌	Y / Y	⭐️ 0 (2)
Beach Blessings \| Private Pool + Pool House	$143,625	$537	71%	3	3	3	$415	✅	❌	❌	Y / Y	⭐️ 3.5 (3)
Sugar Sands @ Enclave \| Amazing Views \| Pool	$64,910	$281	59%	3	2	1	$352	✅	❌	❌	Y / Y	⭐️ 4.7 (39)
Snowbird Friendly-Pool-Jewel of Terra Cotta	$74,696	$286	68%	3	3	2	$290	✅	❌	❌	Y / Y	⭐️ 4.5 (43)
3BR Oceanview 4th-Floor \| Balcony \| Pool	$27,382	$163	44%	3	2	2	$206	✅	❌	❌	Y / Y	⭐️ 4.5 (58)
"Villa Ciao Bella" Destin Beach House w/Prvt Pool!	$106,243	$382	75%	3	2.5	1	$624	✅	❌	❌	Y / Y	⭐️ 4.5 (11)
Snowbird Friendly-100ft to Beach-Beach Pointe 101	$50,718	$215	62%	3	3	2	$290	✅	❌	❌	Y / Y	⭐️ 4.5 (13)
Beach Getaway! Pet-friendly! Chateau La Mer 15E!	$61,088	$225	72%	3	2	1	$320	✅	❌	✅	Y / Y	⭐️ 4.5 (18)
Ciao Bella \| Steps to Private Beach, Pool	$113,117	$496	60%	3	2	2	$415	✅	✅	❌	Y / Y	⭐️ 5 (4)
Private Heated Pool - Golf Cart Included	$169,006	$590	77%	3	3	3	$385	✅	✅	❌	Y / Y	⭐️ 5 (17)
Sunny Daze	$61,804	$205	72%	3	3	1	$544	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
Tropical Breeze Beach Home Heated Pool & Golf Cart	$72,095	$259	75%	3	3	3	$275	✅	❌	✅	Y / Y	⭐️ 5 (18)
Golf Cart-Porch & Sundeck-3BR Bonaire Retreat	$51,880	$204	65%	3	2.5	2	$310	✅	✅	❌	Y / Y	⭐️ 4.5 (26)
Community Pool \| Steps to the Beach \| Private Beac	$33,671	$160	48%	3	3	1	$420	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
Walking Distance To Beach! Bc Pointe Townhomes 601	$51,996	$271	50%	3	3	1	$398	✅	❌	❌	Y / Y	⭐️ 0 (0)
Private Pool Home-Comm Amenities-2 Golf Carts Inc.	$57,930	$330	44%	3	2	1	$994	✅	❌	❌	Y / Y	⭐️ 4 (7)
Private Beach \| Summer Tram \| 2 Community Pools	$43,263	$163	61%	3	2	1	$405	✅	❌	✅	Y / Y	⭐️ 5 (9)
Snowbird Friendly-Sea Love of Terra Cotta	$52,582	$234	54%	3	4	2	$402	✅	❌	❌	Y / Y	⭐️ 5 (9)
Lux Beach House * Steps to Pool * Walk to Beach!	$128,380	$493	69%	3	3	1	$400	✅	❌	❌	Y / Y	⭐️ 5 (14)
Lux Boho Home \| Pool \| Private Beach Access \|Games	$52,177	$269	50%	3	3	1	$350	✅	❌	❌	Y / Y	⭐️ 5 (30)
Beach Service, Private Beach, Chateau La Mer 10E!	$71,582	$284	67%	3	2	1	$320	✅	❌	✅	Y / Y	⭐️ 4.5 (6)
Destiny East Dream-Community Pool-3BR Wave N Sea	$38,527	$181	51%	3	2	2	$300	✅	✅	❌	Y / Y	⭐️ 4.5 (12)
Modern Luxury! Gated Beach • Golf Cart • Swim Spa	$90,543	$325	73%	3	2	3	$339	❌	✅	✅	Y / Y	⭐️ 5 (107)
Saige Place	$131,572	$658	53%	3	2	2	$400	✅	✅	✅	Y / Y	⭐️ 5 (8)
New - Heated Pool -Private Beach Access	$75,156	$232	83%	3	2	2	$349	✅	❌	❌	Y / Y	⭐️ 5 (70)
New-Destiny Dreamz ~Pool~Pickleball ~Tennis~Gated	$45,407	$201	57%	3	2	2	$290	✅	✅	❌	Y / Y	⭐️ 5 (16)
Fab Views-Stay4Winter! By Beach-Enclave 3BR 605A	$63,836	$220	75%	3	2	3	$215	✅	❌	❌	Y / N	⭐️ 5 (7)
Elegant Ocean Paradise (G) - 4757 Bonaire Cay - 3b	$84,026	$377	59%	3	2	1	$488	✅	❌	❌	Y / Y	⭐️ 0 (1)
Walking Distance To Beach! Bc Pointe Townhomes 403	$53,936	$254	54%	3	3	1	$398	✅	❌	❌	Y / Y	⭐️ 0 (0)
Gated Community ~ Spacious Living ~ Patio ~ Commun	$53,853	$262	54%	3	2	1	$309	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
Private Pool-Golf Cart-3BR Eat Sleep Beach Repeat	$82,274	$281	76%	3	2.5	2	$310	✅	❌	❌	Y / Y	⭐️ 4.5 (26)

Return Metrics

-20.28% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,744	-$3,489	-$5,233	-$6,978	-$8,723	-$17,446	-$52,339
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	-$1,744	-$3,489	-$5,233	-$6,978	-$8,723	-$17,446	-$52,339

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-20.28%

Payback Period Days

Return on Investment

-20.28%

4786 Trovare W Destin, Florida, 32541

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$66,960

Annual Revenue

BNBCalc predicts this property will get $291 per night with 63% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$72,641

Avg annual revenue

63%

Avg occupancy rate

$291

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

$25k

$75k

$120k

$170k

-$1,745

Profit

Revenue

$66,960

Operating Expenses

$20,705

Operating Income

$46,255

Net Effective Rent

$48,000

Profit (Cash Flow)

-$1,745

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-20.28%

Payback Period Days