property-location

407 20th Ave Indian Rocks Beach, Florida

2 bed • 1.5 bath • 6 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$90,105

Annual Revenue

Median of 25 selected comps

$15k

$65k

$115k

$170k

Oceanfront Boho Bungalow Breeze
$168,445
$767
55%
22622$218❌❌❌Yes / Yes❌⭐️ 4.84 (38)Profile
NEW! 2/2, IRB-Beach/Pool View, Sleeps 6, unit F
$160,093
$516
73%
24623$250✅❌❌Yes / Yes✅⭐️ 4.91 (33)Profile
Water Lover's Paradise | Waterfront • Dock • Pool
$155,510
$469
81%
23623$301✅❌✅Yes / Yes✅⭐️ 4.92 (37)Profile
Waterfront Escape | Hot Tub • Kayaks • Beach 5 Min
$123,047
$364
74%
23613$292❌✅❌Yes / Yes❌⭐️ 5 (115)Profile
Oceanfront Oasis with Private Elevator
$120,320
$364
78%
23625$443✅❌❌Yes / Yes❌⭐️ 4.88 (84)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,795/mo

Avg profit / month

$2,305/mo

Best profit month

Mar $9,316

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

15.17%

Cap Rate

10.55%

Profit (Cummulative)

$27,657

$7,062

$6,375

$26,070

$3,636

Total Gain

$64,425

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.