property-location

17020 Willowcrest Way Fort Myers, Florida

3 bed • 2 bath • 6 guests

Monthly Rent

$28,469

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$310
Occupancy
25%

$0k

$25k

$50k

$75k

Salty Sunrise
$71,758
$49,662
$466
42.2%
3105603$0❌❌❌Yes / No❌⭐️ 4 (1)

—

Salty Sunrise | NEW Pool Game Room!
$62,810
$46,212
$343
50.1%
3106562$280✅✅❌Yes / Yes❌⭐️ 4.44 (18)Profile
Canal Front Home w Private Pool Prime Location + Water Views
$61,149
$45,118
$329
50.8%
3106532$0✅❌❌Yes / Yes❌⭐️ 2.1 (16)

—

The Beach Bungalow - Heated Pool
$47,842
$33,604
$399
32.9%
385833$0✅❌✅Yes / Yes❌⭐️ 1 (1)

—

The Beach Bungalow- Heated Pool
$42,151
$27,934
$338
34.2%
386052$220✅❌✅Yes / Yes❌⭐️ 4.78 (63)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,198/mo

Avg profit / month

-$1,825/mo

Best profit month

Mar $1,261

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-247.61%

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.