property-location

24 Captiva Cir Miramar Beach, Florida

4 bed • 4 bath • 8 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$83,061

Annual Revenue

Median of 25 comps selected by Barry, creator of this analysis.

$20k

$75k

$125k

$180k

The Blue Pearl Penthouse- Sandestin
$177,306
$812
55%
4111042$460✅❌❌Yes / Yes✅⭐️ 4.96 (24)Profile
Villa on Golf Course! 2 Golf Carts, Pool, Beach!
$128,579
$638
45%
461144$705❌❌❌Yes / Yes❌⭐️ 4.91 (87)Profile
Beach Villa w/ TWO GOLF CARTS! Balcony w/ Golf Cou
$123,959
$694
39%
451042$685✅❌❌Yes / Yes✅⭐️ 4.8 (10)Profile
Spacious Beach Townhome-Pool, 2 Golf Carts!
$112,425
$602
41%
471144$695✅❌❌Yes / Yes❌⭐️ 4.83 (64)Profile
"All that Jazz" - Baytowne Wharf Charm in Sandesti
$108,144
$438
57%
44832$237✅❌❌Yes / Yes✅⭐️ 4.63 (16)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,182/mo

Avg profit / month

$831/mo

Best profit month

Jul $9,717

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

116.92%

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.