property-location

2469 Bungalo Ln Miramar Beach, Florida

3 bed • 3 bath • 6 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$67,081

Annual Revenue

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

$15k

$50k

$85k

$125k

BaysideBreeze - Sandestin 3BR Bayview + Golf Cart
$123,896
$425
65%
35632$308✅❌❌Yes / Yes❌⭐️ 4.95 (44)Profile
NEW 3B/2.5Ba Heated Saltwater Pool near 30A!
$120,206
$486
54%
3362.53$285✅❌❌Yes / Yes❌⭐️ 4.96 (48)Profile
Family Beach Cottage in Sandestin -Golf Cart+Bikes
$109,192
$436
60%
35623$250✅❌✅Yes / Yes❌⭐️ 4.89 (64)Profile
Luxury Bayside Sandestin, Beach, 2 Golf Carts
$87,939
$500
48%
3363.53$417✅❌❌Yes / Yes❌⭐️ 4.84 (31)Profile
Bright Beach Villa - Resort Style Comfort Location
$85,137
$274
69%
3362.52$224✅❌❌Yes / Yes❌⭐️ 4.91 (77)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$13,956/mo

Avg profit / month

-$7,723/mo

Best profit month

Jul -$1,658

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-1,033.44%

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.