BNBCalc Short Term Rental Rental Arbitrage Analysis 8436 Gulf Blvd, Navarre, FL, 32566

1 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$28,489

Profit (Cash Flow)

-$9,019

Cash on Cash Return

-196.1%

Annual Revenue

$28,489

AirDNA projects $192/night at 55% occupancy ($38,569). Airbtics projects $130/night at 60% occupancy ($28,489). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $130 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,540	$28,111	$45,141	$55,654
Occupancy	42%	62%	76%	84%
Nightly Rate	$105	$121	$157	$174

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Short Walk to Beach With a Pool!	$25,996	$78	83%	1	2	2	$135	✅	❌	❌	Y / Y	⭐️ 5 (85)
The Emerald Cove at the Beach	$38,634	$118	88%	1	2	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (119)
Lovely 1-Bed Townhome with Pool steps from Beach	$43,218	$161	73%	1	1	3	$100	✅	❌	✅	Y / Y	⭐️ 5 (44)
Navarre Beach Cute & Cozy FIRST FLOOR condo	$35,358	$115	82%	1	2	2	$140	✅	❌	❌	Y / Y	⭐️ 5 (183)
Casa Blue Jay	$24,668	$99	64%	1	2	2	$105	✅	❌	❌	Y / Y	⭐️ 5 (245)
Sea Where We Landed	$32,926	$172	51%	1	1	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (190)
ARCADENear all NavarreBeach Offers,2min from Beach	$25,418	$70	90%	1	2	3	$120	✅	❌	❌	Y / Y	⭐️ 5 (252)
Short walk to the beach! Snowbirds Welcome!	$26,003	$116	60%	1	1	2	$160	✅	❌	❌	Y / Y	⭐️ 5 (59)
Hidden Gem at Navarre Beach!	$28,797	$113	67%	1	2	2	$110	✅	❌	❌	Y / Y	⭐️ 5 (74)
Cheerful Island 1BR - Walk to the Beach & Bay	$27,893	$104	67%	1	1	2	$145	✅	❌	❌	Y / Y	⭐️ 5 (81)
Steps2Beach w/IncredibleView-Pool!Gulf Island 313	$55,206	$169	87%	1	2	2	$180	✅	❌	❌	Y / Y	⭐️ 5 (17)
Gulf Island #713 \| Close to the Sand + Pool!	$50,360	$196	69%	1	2	3	$130	✅	❌	❌	Y / Y	⭐️ 4.5 (25)
Enjoy White-Sand Beaches; Beautiful Community Pool	$30,471	$157	49%	1	2	3	$215	✅	❌	❌	Y / Y	⭐️ 4.5 (10)
2MinWalkToBeachPoolArcadeOcean/BayViewsfromBalcony	$25,352	$74	84%	1	2	3	$135	✅	❌	❌	Y / Y	⭐️ 5 (309)
Navarre Beach Condo	$24,768	$113	56%	1	2	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (32)
Sunny 1BR Soundview 4th-Floor \| Balcony \| Pool	$16,762	$106	42%	1	2	1	$76	✅	❌	❌	Y / Y	⭐️ 5 (48)
Pool/Balcony/Fireplace/Work Desk/Kitchen/Laundry	$21,668	$80	74%	1	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (34)
Best Sunset views from the One-Bedroom Condo Unit.	$34,140	$106	88%	1	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (132)
Soundside Beach Getaway	$44,073	$141	84%	1	2	3	$135	✅	❌	❌	Y / Y	⭐️ 4.9 (27)
Navarre Beach Cozy Townhouse	$36,982	$142	70%	1	1.5	3	$150	✅	❌	❌	N / Y	⭐️ 5 (24)
Beach Sunset from the Balcony	$29,026	$195	40%	1	2	3	$160	✅	❌	❌	Y / Y	⭐️ 5 (5)
Relax on the Sound Side	$39,579	$193	54%	1	1	1	$160	✅	❌	❌	Y / Y	⭐️ 5 (30)
Walk to Beach 1BR 3rd-Floor \| Pool \|	$12,434	$95	33%	1	2	1	$81	✅	❌	❌	Y / Y	⭐️ 5 (50)
Recently renovated with great location to beach	$34,812	$123	76%	1	1.5	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (57)
Chill in the pool or walk to the beach!	$23,832	$98	57%	1	2	2	$140	✅	❌	❌	Y / Y	⭐️ 5 (81)
Come chill in the pool or walk to the beach!	$21,938	$107	48%	1	2	2	$135	✅	❌	❌	Y / Y	⭐️ 5 (56)
Soundview Home with Short Walk to Beach and Restau	$20,268	$89	53%	1	1	1	$147	❌	❌	❌	Y / Y	⭐️ 0 (0)
Nossa Casa de Paz-Gulf and Bay Views	$21,421	$119	45%	1	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (64)
Stay @ the Sound & Sea, walk to Navarre Beach/Pool	$46,157	$160	74%	1	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (76)
Navarre Beach \| Gulf Island 633 \| Beach Access	$21,758	$145	41%	1	1.5	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Sage at the Sea Soundside Eclectic Beach Cottage	$69,984	$254	75%	1	1	4	$150	❌	❌	✅	Y / Y	⭐️ 5 (68)
Sunny 1BR Oceanview 2nd-Floor \| Balcony \| Pool	$25,291	$165	40%	1	2	2	$81	✅	❌	❌	Y / Y	⭐️ 4.5 (41)
Lovely beach condo with pool	$17,391	$112	40%	1	2	1	$100	✅	❌	❌	Y / N	⭐️ 4.9 (40)
5 min to the Sand! Bright Updated 1BR Retreat.	$23,392	$144	42%	1	1	2	$125	✅	❌	❌	Y / Y	⭐️ 4.9 (76)
Quiet Top Floor / Gulf Islands Condominiums #633	$29,081	$100	78%	1	2	3	$110	✅	❌	❌	Y / Y	⭐️ 5 (121)
1st fl Condo/ amazing Navarre water and sunsets!	$51,853	$168	82%	1	2	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (43)

Return Metrics

-196.05% 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)	-$9,018	-$18,037	-$27,055	-$36,074	-$45,092	-$90,185	-$270,556
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	-$9,018	-$18,037	-$27,055	-$36,074	-$45,092	-$90,185	-$270,556

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-196.05%

Payback Period Days

Return on Investment

-196.05%

8436 Gulf Blvd 312 Navarre, Florida, 32566

1 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$28,489

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $192/night at 55% occupancy.Projected nightly rate is $130/night at 60% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$29,681

Avg annual revenue

60%

Avg occupancy rate

$130

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

$5k

$30k

$50k

$70k

-$9,019

Profit

Revenue

$28,489

Operating Expenses

$15,704

Operating Income

$12,785

Net Effective Rent

$21,804

Profit (Cash Flow)

-$9,019

$4,600

Cash Investment

Renos & Furnishing

$4,500

Setup Costs

$100

Total

$4,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-196.05%

Payback Period Days