property-location

15 Indigo Loop Destin, Florida

5 bed • 6 bath • 10 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$159,608

Annual Revenue

Median of 25 comps selected by Barry, creator of this analysis.

$30k

$135k

$245k

$355k

Luxe on Beach: Pool, 5 King, Elevator, Golf Cart
$355,451
$1,565
61%
591454$1,243✅✅❌Yes / Yes✅⭐️ 5 (6)Profile
Miami Vice - Huge Pool with Gulf and Lake Views
$267,883
$1,574
49%
59145.54$1,241✅❌❌Yes / Yes❌⭐️ 5 (4)Profile
The Sand Trap - Luxury Beach Vacation
$262,002
$1,386
40%
561254$1,148✅✅✅Yes / Yes✅⭐️ 5 (10)Profile
Water's Edge - Lakefront Home with Private Pool
$209,767
$815
59%
551043$1,567✅❌✅Yes / Yes❌⭐️ 5 (12)Profile
Crystal Oasis Beach Chair Setup & Ev Charger
$206,001
$898
48%
59145.53$1,269✅❌✅Yes / Yes✅⭐️ 4.69 (26)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$18,224/mo

Avg profit / month

-$2,193/mo

Best profit month

Jul $10,833

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-152.18%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.