property-location

23 Mirage Way Miramar Beach, Florida

3 bed • 4 bath • 6 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$79,844

Annual Revenue

Median of 24 comps selected by Barry, creator of this analysis.

$20k

$80k

$145k

$215k

Weekender by AvantStay | Beachfront Home w/ View
$213,755
$637
76%
3683.53$559❌❌✅Yes / Yes❌⭐️ 4.75 (69)Profile
Costa Del Sol A-7*Beachfront*3 Patios*Beach Gear
$206,967
$586
81%
3593.54$350❌❌❌Yes / Yes✅⭐️ 4.89 (66)Profile
Costa Del Sol B-9*Beachfront*Beach Chairs*3 Patios
$206,804
$579
86%
3693.54$378❌❌❌Yes / Yes✅⭐️ 5 (42)Profile
Pink Pearl*OnPrivateBeach*BeachSvc+Gear*2Pools*Ele
$197,746
$1,185
68%
36942$1,490✅❌❌Yes / Yes❌⭐️ 5 (4)Profile
Stunning Remodel, Gorgeous Gulf Views, Private Bea
$177,902
$625
66%
34832$456✅✅❌Yes / Yes✅⭐️ 4.97 (79)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,687/mo

Avg profit / month

$1,904/mo

Best profit month

Jul $12,420

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

292.27%

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.