property-location

4618 Windstarr Dr Destin, Florida

3 bed • 2 bath • 6 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$103,444

Annual Revenue

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

$25k

$70k

$115k

$165k

Sunsail Cottage-Golf Cart Deals-Pool Heat Deals
$165,790
$565
68%
35824$511✅❌✅Yes / Yes❌⭐️ 4.93 (121)Profile
3BR Crystal Beach Retreat | Pool + Walk to Beach
$150,282
$468
72%
35822$365✅❌✅Yes / Yes❌⭐️ 4.94 (176)Profile
Walk to Beach · Private Heated Pool · Fenced
$147,417
$458
74%
36822$275✅❌✅Yes / Yes❌⭐️ 4.95 (226)Profile
Private Pool-Pet Friendly-Capt Green's Seaside
$142,990
$433
76%
34723$393✅❌✅Yes / Yes❌⭐️ 4.77 (26)Profile
Large 3BR Family Destin Beach House w Beach Access
$121,705
$514
56%
33821$304❌❌❌Yes / Yes❌⭐️ 4.81 (105)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$9,727/mo

Avg profit / month

-$1,935/mo

Best profit month

Jun $5,783

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-240.18%

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.