property-location

349 Bahia Vista Dr Indian Rocks Beach, Florida

3 bed • 3 bath • 8 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$141,967

Annual Revenue

Median of 25 selected comps

$15k

$100k

$190k

$285k

Water Front! Heated Pool, 6p Golf Cart, 2 Kayaks
$281,733
$1,058
63%
37833$493✅❌✅Yes / Yes✅⭐️ 5 (81)Profile
Waterfront, heated pool, golf cart, kayaks & SUP
$224,790
$674
78%
34823$428✅❌✅Yes / Yes✅⭐️ 4.98 (41)Profile
Ocean View | Heated Pool | 3 Bed | Island Paradise
$220,595
$1,054
49%
37832$225✅❌✅Yes / Yes✅⭐️ 4.93 (81)Profile
Tiki Time on 10th Waterfront Home & Heated Pool
$217,383
$802
63%
35823$335❌❌❌Yes / Yes❌⭐️ 4.84 (55)Profile
Island 3 bed 3 bath heated pool golf cart kayaks
$201,674
$609
80%
33833$428✅❌❌Yes / Yes❌⭐️ 4.98 (45)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$9,291/mo

Avg profit / month

$1,438/mo

Best profit month

Mar $9,043

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

8.07%

Cap Rate

8.94%

Profit (Cummulative)

$17,259

$8,931

$8,750

$32,970

$3,862

Total Gain

$63,023

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.