property-location

4368 W County Hwy 30A Santa Rosa Beach, Florida

4 bed • 3 bath • 12 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$126,059

Annual Revenue

Median of 25 comps selected by Morgan, creator of this analysis.

$20k

$90k

$160k

$240k

Tranquility & Nearby Beach Access: Private Oasis
$237,086
$921
62%
481333$533✅✅✅Yes / Yes❌⭐️ 5 (27)Profile
Ocean Views + Walk to Beach + Golf Cart Included!
$156,295
$607
52%
461243$639✅❌❌Yes / Yes❌⭐️ 4.92 (38)Profile
Steps to Sand | 4BR Beachfront + Hot Tub + Views
$156,064
$1,194
31%
461243$720❌✅❌Yes / Yes✅⭐️ 0 (0)Profile
Pet Friendly! Golf Cart/Bikes! Ride to Beach/Resor
$155,944
$618
59%
44123.53$625❌❌❌Yes / Yes❌⭐️ 4.63 (27)Profile
On HUGE Pool, Golf Cart, Bikes! Summer Discounts!
$149,748
$752
41%
49123.54$832✅❌❌Yes / Yes❌⭐️ 4.91 (86)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$6,158/mo

Avg profit / month

$5,521/mo

Best profit month

Jul $18,030

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

655.42%

Payback Period Days

0

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.