property-location

160 Ferry Rd NE Fort Walton Beach, Florida

2 bed β€’ 1.5 bath β€’ 6 guests

Purchase Price

Est. $NaN/mo

$626,600

Zestimate

$42,923

Annual Revenue

Top 51% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$39,657

Avg rev

52%

Avg occ

$226

Avg rate

Comparable filters

Pool
πŸ› Hot tub
🐢 Pets
4.8+ stars

Revenue distribution

$0k

$100k

$195k

$300k

Sign up to see the data on 10 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-11.5%

Cap Rate

3.77%

Profit (Cummulative)

-$18,605

$6,156

$6,375

$18,798

$1,288

Total Gain

$7,636

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


Β© 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.