property-location

4496 Luke Ave Destin, Florida

3 bed • 3 bath • 6 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$84,476

Annual Revenue

Median of 24 comps selected by Barry, creator of this analysis.

$15k

$55k

$100k

$145k

HGTV Worthy-Beachfront Completely Remodeled-Gated
$142,275
$625
85%
33835$285✅✅❌Yes / Yes❌⭐️ 4.95 (57)Profile
Gulf Front, 5th floor Two Story Condo
$119,080
$771
51%
35831$484✅✅❌Yes / Yes✅⭐️ 4.91 (11)Profile
Private Pool-Wraparound Porch-3BR Crystal Cottage
$118,435
$412
72%
34833$429✅❌❌Yes / Yes❌⭐️ 4.58 (36)Profile
Private Pool-Great Location-3 BR/3 Bath-Sleeps 8
$118,404
$677
40%
34834$426✅❌❌Yes / Yes❌⭐️ 5 (15)Profile
Sealoft 201 - Premier Gulf-Front Getaway / Private
$115,322
$773
40%
34833$856❌❌❌Yes / Yes❌⭐️ 5 (5)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$18,683/mo

Avg profit / month

-$9,427/mo

Best profit month

Jun -$186

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-1,254.71%

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.