BNBCalc.com Cohost Analysis Report of 710 W La Rua St, Pensacola, FL, 32501

3 bed • 9 bath • 8 guests • $221,471

BNB

Calc

Annual Revenue

$30,622

Airbtics projects $131/night at 64% occupancy ($30,622). Airbtics predicts this property will perform in the 45% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$22,026	$30,368	$45,784	$55,834
Occupancy	57%	64%	74%	79%
Nightly Rate	$99	$121	$158	$181

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Misses Plum, downtown with an oak	$31,692	$174	48%	3	3	8	1	$160	❌	❌	❌	N / Y	⭐️ 4.8 (41)	Profile
B Downtown Artist Haven- Sleeps 8	$17,996	$152	31%	3	1	8	1	$150	❌	❌	✅	N / Y	⭐️ 4.8 (154)	Profile
C Villa near Belmont & Devillers - 1 Mile - Downtown	$27,354	$150	46%	3	1	6	1	$150	❌	❌	✅	N / Y	⭐️ 4.8 (67)	Profile
D Near Downtown, Dining & Base - Beach Flow Bungalow	$26,426	$108	58%	3	2	6	2	$175	❌	❌	✅	N / Y	⭐️ 4.4 (25)	Profile
E Jorienda House	$25,240	$89	74%	3	2	6	2	$70	❌	❌	✅	N / Y	⭐️ 4.5 (38)	Profile

Property Details

General Info

Lot size:

4,270 sqft

Year built:

2022

Size:

1,794 sqft

Type:

SFR

Parking:

Heating:

Central

Sold Comparables

Address	Beds	Baths	Square Feet	Lot Size	Year Built	Last Sale	Days on Market
1109 W Gonzalez St	-	-	0	11,438	-	$55,000	39
1806 W Chase St	3	1	1,753	7,501	1946	$80,000	-
201 S I St	-	2	1,701	15,000	1950	$0	-
161 N C St	3	3	0	4,356	-	$499,000	-
220 S I St	3	2	1,559	4,800	2006	$340,000	-
112 N B St	2	1	1,585	8,782	1919	$125,000	-
512 N E St	3	2	0	4,500	-	$367,000	-
507 N L St	-	-	1,266	6,473	2007	$0	-
2031 W Romana St	-	-	1,252	3,750	2020	$0	-
1503 W Wright St	-	-	0	2,700	-	$0	-

Property Details

MLS Status: property-details-mls-status-cancelled

Property Use: Single Family Residence

Stories: 2

Lot size: 4,270 sqft

Building area: 1,794 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Lot Info

Zoning: R-1A

Land Use: Residential

Parcel Number: 00-0S-00-9060-010-003

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2024

Assessed Value: $222,044

County Est. Land Value: $49,105

Assessed Land Value: -

County Est. Structure Value: $221,471

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
06/02/22	$367,800	103%	Bryan Phan
07/12/21	$30,400	99%	Adoor Development Llc
04/09/21	$30,100	100%	Sine Qua Non Holdings Llc
07/22/18	$0	0%	Katrix Llc
03/13/08	$0	0%	Brown Sugar Investments Llc
11/15/05	$72,500	94%	Helen Everett
10/22/04	$24,000	203%	Alice Everett

Ownership

Name: Bryan Phan

Owner Occupied: Yes

Owner Mailing Address: 710 W La Rua St, Pensacola, FL 32501

Years Owned: 30

Home Equity: $1,960

Mortgage Balance Remaining: $381,040

Financed amount: 203%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

710 W La Rua St Pensacola, Florida, 32501

3 bed • 9 bath • 8 guests

Inquire about this property

Contact

$30,622

Annual Revenue

BNBCalc predicts this property will get $131 per night with 64% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

40 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k