property-location

399 2nd St Indian Rocks Beach, Florida

3 bed • 2 bath • 7 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$109,069

Annual Revenue

Median of 24 selected comps

$10k

$90k

$165k

$245k

Luxury Waterfront | Heated Pool, Dock & Golf Cart
$245,300
$1,216
49%
33821$401✅❌❌Yes / Yes❌⭐️ 4.9 (171)Profile
Waterfront, heated pool, golf cart, kayaks & SUP
$224,790
$674
78%
34823$428✅❌✅Yes / Yes✅⭐️ 4.98 (41)Profile
Beachside Family Retreat w/ Heated Pool & Golf Car
$212,661
$704
75%
34722$200✅❌✅Yes / Yes❌⭐️ 4.97 (156)Profile
Mar Y Sol: Pool, Hot Tub, & Intracoastal Views
$186,811
$789
54%
33723$359✅✅❌Yes / Yes❌⭐️ 4.67 (33)Profile
Waterfront Luxury + heated pool + Golf Cart + Dock
$173,356
$741
61%
34823$99✅❌✅Yes / Yes✅⭐️ 4.91 (22)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,386/mo

Avg profit / month

$2,880/mo

Best profit month

Mar $10,097

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

19.89%

Cap Rate

11.7%

Profit (Cummulative)

$34,562

$6,493

$8,500

$23,970

$3,696

Total Gain

$68,721

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.