property-location

2200 Bay Blvd Indian Rocks Beach, Florida

4 bed • 3 bath • 10 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

Ā 

Ā 


$209,701

Annual Revenue

Median of 25 selected comps

$25k

$145k

$265k

$395k

Waterfront Pool, Spa & GolfCart
$394,298
$1,194
78%
461033$550āœ…āœ…āŒYes / YesāŒā­ļø 4.93 (58)Profile
OceanView~Golf Cart~Heated Pool~5k SqFt~Game Room
$340,330
$1,273
64%
461032$1,005āœ…āŒāŒYes / Yesāœ…ā­ļø 4.9 (104)Profile
Waterfront Oasis | Pool, Dock, Golf Cart to Beach
$323,950
$1,318
53%
471033$1,350āœ…āŒāŒYes / YesāŒā­ļø 5 (46)Profile
80’s Paradise golf cart, rooftop deck heated pool
$323,911
$1,114
70%
461033$458āœ…āŒāœ…Yes / YesāŒā­ļø 4.99 (112)Profile
Walk2Beach, Heated Salt Pool, Pool Table, GameRoom
$279,279
$899
76%
461033$293āœ…āŒāœ…Yes / YesāŒā­ļø 5 (29)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$9,985/mo

Avg profit / month

$6,982/mo

Best profit month

Mar $18,114

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

34.68%

Cap Rate

15.13%

Profit (Cummulative)

$83,785

$8,777

$10,750

$32,400

$6,108

Total Gain

$131,069

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


Ā© 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.