property-location

4507 Luke Ave Destin, Florida

5 bed • 3 bath • 10 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$156,489

Annual Revenue

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

$10k

$90k

$170k

$255k

5 BR home w private pool & jacuzzi, 3 min to beach
$251,706
$1,112
55%
58143.53$400✅✅✅Yes / Yes✅⭐️ 4.78 (102)Profile
Private Pool + HotTub -Golf Cart - Block to Beach
$241,740
$708
81%
5101443$626✅✅❌Yes / Yes❌⭐️ 5 (82)Profile
Private Oasis-Heated Spa Pool-Golf Cart Deals
$233,853
$752
73%
59142.54$720✅✅✅Yes / Yes✅⭐️ 4.89 (131)Profile
SolMate-PoolHeat Deals-Free GolfCart,Bikes,Hot Tub
$228,292
$709
70%
5131633$631✅❌✅Yes / Yes❌⭐️ 4.86 (227)Profile
Destin Haven*Heated Pool*Pet Friendly*Beach Gear
$220,040
$777
58%
591433$676✅❌✅Yes / Yes✅⭐️ 4.93 (59)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$8,179/mo

Avg profit / month

$3,860/mo

Best profit month

Jul $16,772

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

397.3%

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.