Cash flow

1524 S Ocean Shore Blvd3 beds · 2 bathsCash flow

Airbnb Calculator

1524 S Ocean Shore Blvd

Flagler Beach, FL 321363 beds · 2 bathsSleeps 8

Finding nearby Airbnbs to compare…

Cash flow
Estimated revenue
Cash-on-cash
Cap rate

Pronounced: sha-LAY

Make Chalet a preferred source on Google

All Real Estate Services are offered through Chalet Realty (DBA of Mahalla Realty LLC).

Texas Real Estate Commission Consumer Protection Notice Texas Real Estate Commission Information About Brokerage Services TREC Disclaimer

Chalet (“GetChalet Inc.”) provides general educational content and tools for real-estate investors. Chalet is not a law firm, CPA firm, or investment adviser, and does not provide tax, legal, or accounting advice. Nothing on this site creates a CPA-client, attorney-client, or fiduciary relationship. Tax laws change, and state rules may differ from federal rules (e.g., California decouples from federal bonus depreciation). Always consult your own qualified tax and legal professionals about your specific situation.

The term 'Airbnb' is used on our site in a colloquial sense, akin to saying 'I am going to Airbnb it.' This usage is intended to refer broadly to the concept of short-term rentals and not specifically to the Airbnb platform or services. Airbnb, Inc. is not affiliated with Chalet, nor does it endorse or sponsor our services. We use the term in this generalized manner to easily convey the idea of participating in short-term rental activities, recognizing 'Airbnb' as a term familiar to many in this context.

Affiliate & Referral Disclosure. Chalet may receive referral fees or other consideration when you engage with featured agents, lenders, cost-seg providers, or other partners referenced on this site. These relationships may influence which partners we present. We follow the FTC Endorsement Guides and aim to disclose material connections clearly and conspicuously.

Chalet (DBA of GetChalet Inc.) is not affiliated, associated, authorized, endorsed by, or in any way officially connected with Airbnb, Airbnb.com, or any of its subsidiaries or its affiliates. The official Airbnb website can be found at http://www.airbnb.com. The name "Airbnb" as well as related names, marks, emblems and images are registered trademarks of Airbnb, Inc.

Airbnb Investment Analysis: 1524 S Ocean Shore Blvd, Flagler Beach, FL 32136 | $60,225 Avg Annual Revenue

Zestimate® $520k

Cash flow+$219/mo

1524 S Ocean Shore Blvd

Flagler Beach, FL 321363 beds2 bathsSleeps 8

Public records: 2,400 sq ft, Multifamily Dwelling (Generic Any Combination 2+), 3 beds and 2 baths

From 50 nearby AirbnbsEstimated from 50 nearby Airbnbs, typically 9.4 mi away, data through Sep 2026How we estimate

Cash-flows $219 a month at $520k, with a thin margin

Keeps cash-flowing up to about $551k with 25% down

The 25th, 50th or 75th percentile of what nearby homes earn

Cash flow: +$219/mo; $2,626 a year, after costs and mortgage−$806 to +$962/mo at $46k–$70k
DSCR: 1.08; Lenders want 1.25+Income covers the mortgage 1.08×. Lenders usually want 1.25+.
Estimated revenue: $60,225/yr; 67% booked at $310/nightBreaks even at 64% bookedHalf of nearby homes earn $46k–$70kFew exact matches: based on 3-bedroom homes with 1–3 baths within 10 miles.
Cash-on-cash: 1.7%; On $155,304 cash to close
Cap rate: 6.5%; Before financing

It would earn about $60,225 a year, with $26,439 of operating costs and a $2,597 monthly mortgage (25% down at 7%). Its income covers the loan only 1.08 times, under the 1.25 most DSCR lenders look for.

Chalet AI

Ask about 1524 S Ocean Shore Blvd

$60,225 in, $57,599 out

Every number below is an assumption you can change. The page updates as you type, and the link keeps your changes.

Of revenuePer year

67% of nights booked at $310

Gross revenue

$60,225 a year

$60,225

Occupancy

Nearby estimate: 67% · ~245 nights

Nightly rate

Nearby estimate: $310

3% Airbnb host fee and 10% management, of revenue

Airbnb host fee

Share of revenue

−$1,807 a year

−$1,807

Property management

Share of revenue. 0% if you self-manage

−$6,023 a year

−$6,023

Property tax, insurance, utilities, maintenance and an STR license

Property tax

Share of price, per year

−$5,204 a year

−$5,204

Insurance

Default: 0.5% of price

−$2,602 a year

$/yr

−$2,602

Utilities and internet

Default for this size: $450 a month

−$5,400 a year

$/yr

−$5,400

Maintenance

Share of price, per year

−$5,204 a year

−$5,204

HOA

$0 a year

$/mo

STR license and permits

−$200 a year

$/yr

−$200

Net operating income

56%

$33,786

25% down at 7% over 30 years

Down payment

$130,100 of the price

Interest rate

Default: 7%

Loan term

yrs

Mortgage payment

$2,597 a month on a $390,300 loan

−$31,160 a year

−$31,160

Cash flow

+$2,626

+$219 a month

Paid once: down payment, closing costs and furnishing

Down payment

$130,100 a year

$130,100

Closing costs

Share of price

$5,204 a year

$5,204

Furnishing and setup

$20,000 a year

$20,000

Revenue: $60,225 a year
Booking & management: −$7,829 a year
Owning costs: −$18,610 a year
NOI: $33,786 a year
Mortgage: −$31,160 a year
Cash flow: $2,626 a year

Per year, from revenue to cash flow. NOI is what the home earns before the mortgage.

Nearby Airbnbs like it earn $46k–$70k a year

That's the middle half of the 50 Airbnbs this estimate comes from, typically 9.4 miles away. Revenue and occupancy are Chalet's estimates from each listing's observed bookings.

$30k$110k

Nearby Airbnbs by yearly revenueMiddle half $46.1k–$70.5kThis home's estimate

This home$31k$109.8ka year, darker earns moreSign up free to see

Coastal Pine Retreat, 14 min to the beach$48,7263 bd · 3.7 mi · 75% booked at $186/night
Your dream home in Palm Coast near Flagler beach!$39,9203 bd · 4.6 mi · 78% booked at $165/night
Beachhouse Reimagined$43,5073 bd · 6.2 mi · 68% booked at $258/night
Private Pool, Games, King Beds – 15 Min to Beach!•••3 bd · 6.2 mi
3BR*3Ba*Heated Pool*Hot tub*Brfst*NOT Entire Home•••3 bd · 6.5 mi
Try our Escape Room Experience! | Autism-Friendly•••3 bd · 6.7 mi
Beaches, Newly Renovated, Bring your flip-flops!•••3 bd · 7.1 mi
Entire, Cozy Home w/Pool & Spa•••3 bd · 7.4 mi

Nearby Airbnbs, closest first
Listing	Beds	Distance	Revenue/yr	Occupancy	Nightly rate
Coastal Pine Retreat, 14 min to the beach	3	3.7 mi	$48,726	75%	$186
Your dream home in Palm Coast near Flagler beach!	3	4.6 mi	$39,920	78%	$165
Beachhouse Reimagined	3	6.2 mi	$43,507	68%	$258
Private Pool, Games, King Beds – 15 Min to Beach!	3	6.2 mi	•••	•••	•••
3BR3BaHeated PoolHot tubBrfst*NOT Entire Home	3	6.5 mi	•••	•••	•••
Try our Escape Room Experience! \| Autism-Friendly	3	6.7 mi	•••	•••	•••
Beaches, Newly Renovated, Bring your flip-flops!	3	7.1 mi	•••	•••	•••
Entire, Cozy Home w/Pool & Spa	3	7.4 mi	•••	•••	•••

Mar brings in 1.8× Oct; 4 months run below costs

The dashed line is the revenue a month needs to cover its costs: $4,767, of which $4,148 is owed whether or not it's booked.

Covers its costsBelow costsShortfall to the cost lineRevenue needed to cover costsMonthly pattern of nearby Airbnbs, Oct 2025–Sep 2026, scaled to this home's yearly estimate.

Monthly revenue and cash flow, Oct 2025–Sep 2026
Month	Revenue	Short of costs	Cash flow
October 2025	$3,591	$1,176	−$1,023
November 2025	$3,714	$1,053	−$916
December 2025	$5,123	—	+$310
January 2026	$4,508	$259	−$226
February 2026	$5,110	—	+$298
March 2026	$6,511	—	+$1,517
April 2026	$5,169	—	+$350
May 2026	$5,556	—	+$686
June 2026	$5,563	—	+$692
July 2026	$5,734	—	+$841
August 2026	$4,954	—	+$162
September 2026	$4,692	$75	−$65

$15k from rent, $102k if it gains 5% a year

Over 5 years, then a sale. Assumes the home gains 5% a year, revenue grows 1.5% a year, owning costs grow 3% a year, and 6% selling costs. A projection, not a promise.

Home value growth

%/yr

Revenue growth

%/yr

Total profit: $116,980; On $155,304 cash to close
Yearly return (IRR): 12.2%; 1.8× your cash back
Sale price in year 5: $664k; From $520k today
Cash flow over 5 years: $15,353; Before any tax deduction

What you've gained by each year

Cash flow to dateLoan paid downAppreciationCash you put in ($155,304)Gains to date, before selling costs. The down payment is your own money, so it's the line to beat, not part of the bars.

Short-term rental owners who materially participate can often deduct part of the price in year one through cost segregation. Switch it on to see an estimate.

What to do next

Airbnbs for sale in Florida

Keep this analysis of 1524 S Ocean Shore Blvd, with your changes.

How we estimate

Revenue: Chalet's estimate of what a 3-bedroom Airbnb at 1524 S Ocean Shore Blvd could book in a year, from 50 comparable Airbnbs nearby and their observed bookings. It's gross revenue: before the Airbnb host fee, management and every other cost. The occupancy and nightly rate are the ones behind that estimate. Few exact matches: based on 3-bedroom homes with 1–3 baths within 10 miles.
Price: Zillow's Zestimate for the address until you change it. Use the asking price if the home is listed.
Costs: Defaults you can change: 10% management and a 3% Airbnb host fee (of revenue); 1% property tax and 1% maintenance (of price, per year); insurance at 0.5% of price; utilities and internet at $150 a month plus $100 per bedroom; $200 a year for an STR license.
Financing: 25% down, 7% interest over 30 years, 1% closing costs and $20,000 to furnish, unless you change them.
Returns: Cash flow is revenue minus every cost and the mortgage. Cash-on-cash divides a year of cash flow by the cash to close. Cap rate divides net operating income by the price.
Other sites: Other calculators pick different comparable homes, time windows and defaults, so their numbers differ. Compare the comparable homes, not just the headline.

Disclaimer. This page and the data presented are for informational purposes only. The information provided should not be construed as financial, legal, or investment advice. Market conditions can change rapidly, and past performance does not guarantee future results. Always consult with qualified professionals before making investment decisions.

1524 S Ocean Shore Blvd

TOOLS & CALCULATORS

LEARNING & RESOURCES

SERVICES & PARTNERS

MARKET INSIGHTS

1524 S Ocean Shore Blvd

Cash-flows $219 a month at $520k, with a thin margin

Ask about 1524 S Ocean Shore Blvd

$60,225 in, $57,599 out

Nearby Airbnbs like it earn $46k–$70k a year

Mar brings in 1.8× Oct; 4 months run below costs

$15k from rent, $102k if it gains 5% a year

What you've gained by each year

What to do next

How we estimate