4000 Gulf Terrace Dr Destin, Florida
1 bed • 1 bath • 2 guests
$46,355
Annual Revenue
Median of 25 comps selected by bryson, creator of this analysis.
- Avg Daily Rate
- $254
- Occupancy
- 50%
$10k
$30k
$45k
$65k
$64,383 | $39,308 | $467 | 37.8% | 1 | 6 | 59 | 0 | 1 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 3 (23) | — | |
$54,436 | $37,811 | $388 | 38.5% | 1 | 6 | 48 | 0 | 1 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 3 (5) | — | |
$53,361 | $36,501 | $216 | 67.6% | 1 | 6 | 36 | 4 | 1 | $130 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (116) | Profile | |
$52,387 | $33,655 | $207 | 69.3% | 1 | 6 | 49 | 4 | 1 | $130 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (46) | Profile | |
$50,563 | $33,649 | $203 | 68.2% | 1 | 6 | 40 | 4 | 1 | $130 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (123) | Profile |
Seasonality
Break-even
$2,048/mo
Avg profit / month
$1,815/mo
Best profit month
Jul $7,359
$46,355
Revenue
Revenue
$46,355
Cleaning
$5,508
Cohost commission
$9,271
Owner payout
$31,576
$0
Cash Investment
Renos & Furnishing
$0
Total
$0