property-location

366 Angler Dr Goodland, Florida

4 bed • 2 bath • 9 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$127,526

Annual Revenue

Median of 25 selected comps

$25k

$80k

$135k

$195k

Seas The Day
$192,787
$685
76%
44825$400✅✅❌Yes / Yes❌⭐️ 5 (20)Profile
❤ Waterfront Oasis★Close to Beach★Heated Pool/Spa!
$185,836
$913
51%
45825$265✅✅❌Yes / Yes❌⭐️ 5 (80)Profile
Walk to the Beach, Dining, Shops in Minutes
$183,534
$532
89%
46827$371✅❌✅Yes / Yes❌⭐️ 4.98 (53)Profile
4/3 with Pool, Beach Access, shops & dining close!
$180,538
$1,099
46%
45833$395✅✅❌Yes / No❌⭐️ 5 (8)Profile
Paradise .4 Miles from The Public Beach Access
$170,521
$772
68%
45824$225✅❌✅Yes / Yes❌⭐️ 5 (30)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$6,976/mo

Avg profit / month

-$1,096/mo

Best profit month

Mar $2,495

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-5.5%

Cap Rate

5.78%

Profit (Cummulative)

-$13,148

$6,704

$10,500

$24,750

$2,117

Total Gain

$20,424

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.