property-location

4421 Luke Ave Destin, Florida

6 bed • 5 bath • 12 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$239,814

Annual Revenue

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

$30k

$185k

$340k

$505k

Green Reef 16*Gulf Front*Remodeled*Beach Gear
$502,449
$1,383
91%
611124.54$851❌❌❌Yes / Yes✅⭐️ 5 (31)Profile
Beachfront Destin Retreat | Rooftop Pool | Slps 16
$488,874
$1,708
68%
610165.52$799✅❌❌Yes / Yes❌⭐️ 4.98 (43)Profile
Sea Destin Oasis- Private BeachFront Townhouse
$339,082
$1,193
63%
6111454$810❌❌❌Yes / Yes❌⭐️ 4.94 (54)Profile
NEW*Steps to the Beach/Hot Tub/Pool/Fully Loaded
$318,152
$1,146
59%
691653$1,050✅✅❌Yes / Yes❌⭐️ 4.94 (68)Profile
Lighthouse Legends-Free Golf Cart-1 Block to Beach
$300,804
$1,039
61%
691654$900✅❌✅Yes / Yes❌⭐️ 4.82 (45)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$11,150/mo

Avg profit / month

$3,576/mo

Best profit month

Jun $19,890

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

316.17%

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.