property-location

3795 Scenic Hwy 98 Destin, Florida

2 bed • 2 bath • 6 guests

Monthly Rent

$55,798

Annual Revenue

Median of 25 selected comps

Avg Daily Rate
$309
Occupancy
50%

$5k

$25k

$50k

$70k

300 Steps to the Emerald Beach
$71,201
$47,075
$366
53.4%
285232$0✅❌❌Yes / Yes❌⭐️ 2.4 (70)

—

3-Min Walk to Beach · Heated Pool · Destin Condo
$70,442
$39,220
$320
60.3%
263232$0✅❌❌Yes / Yes❌⭐️ 4.92 (52)Profile
Beach Service Included! Pet Friendly! CLM 7B!
$67,947
$46,039
$355
52.4%
287142$65✅❌✅Yes / Yes❌⭐️ 4.46 (26)Profile
Gulf Getaway 304 Beach Service Included
$66,641
$31,051
$269
67.9%
264232$0✅❌❌Yes / Yes❌⭐️ 4.94 (16)Profile
Pet Friendly! Private Beach! Chateau La Mer 8C!
$64,078
$46,278
$354
49.6%
265232$65✅❌✅Yes / Yes❌⭐️ 5 (1)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$6,233/mo

Avg profit / month

-$1,583/mo

Best profit month

Jul $5,800

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-2,309.41%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

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.