property-location

168 Crest Dr Destin, Florida

4 bed • 3 bath • 8 guests

Monthly Rent

$112,129

Annual Revenue

Median of 25 selected comps

Avg Daily Rate
$669
Occupancy
46%

$15k

$75k

$135k

$200k

Oceanview | Pool | Private Beach | Golf Cart
$196,921
$102,857
$853
63.2%
4127973$500✅✅✅Yes / Yes❌⭐️ 4.96 (163)Profile
Tuscan Luxury Villa: Private Beach Updated Kitchen Golf Cart Arcade & more 🖤
$175,348
$87,371
$766
62.7%
4118153$0✅❌✅Yes / Yes❌⭐️ 2.5 (12)

—

Private Beach - Beach Chair Service - Luxury Pool
$165,088
$100,038
$673
67.2%
4123774$0✅❌✅Yes / Yes❌⭐️ 4.88 (16)Profile
Elegant 4BD 4Ba with Stunning Ocean Views and direct Beach & Pool Access
$155,658
$58,729
$1,468
29.1%
4107004$0❌❌❌Yes / No❌⭐️ 3 (0)

—

Monaco | Stylish 4-Bed Gated Home with Pool Access
$147,319
$77,113
$533
75.8%
4101654$420✅❌✅Yes / Yes❌⭐️ 4.43 (23)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$6,682/mo

Avg profit / month

$2,008/mo

Best profit month

Jul $15,172

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

253.24%

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.