property-location

4657 Windstarr Dr Destin, Florida

4 bed • 2 bath • 8 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$109,656

Annual Revenue

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

$20k

$90k

$155k

$225k

Pet-Friendly-Pvt Heated Pool-Hot Tub-Fire Pit-6min
$226,453
$740
69%
481223$379✅✅✅Yes / Yes❌⭐️ 4.98 (132)Profile
Crystal Dunes - Remodeled 2025 - Sunset View
$204,953
$605
82%
45835$305✅✅❌Yes / Yes❌⭐️ 5 (27)Profile
Destin Miramar Walk To Beach Pet Friendly
$204,118
$855
64%
451021$300✅✅✅Yes / Yes❌⭐️ 4.97 (273)Profile
Steps Away-Golf Cart Deals-Fire Pit-Game Room
$187,053
$548
74%
471223$571✅❌✅Yes / Yes❌⭐️ 4.9 (40)Profile
Pet Friendly-Walk To Beach-Pool-4BR Shore Beats
$150,912
$447
75%
461023$601✅❌✅Yes / Yes❌⭐️ 4.73 (70)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$6,893/mo

Avg profit / month

$2,348/mo

Best profit month

Jun $12,074

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

300.06%

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.