property-location

51 Rue Caribe Destin, Florida

3 bed • 2 bath • 6 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$85,920

Annual Revenue

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

$15k

$75k

$130k

$195k

Hidden Dunes 301*Beachfront*Heated Pools&Hot Tubs
$193,839
$524
91%
34634$284✅✅❌Yes / Yes✅⭐️ 4.97 (64)Profile
Luxury Oceanfront Retreat in Sandestin
$170,517
$905
61%
33622$287✅✅❌Yes / Yes✅⭐️ 5 (39)Profile
Half duplex 4 min walk beach • Free cruise!
$105,364
$340
65%
3662.52$348✅❌✅Yes / Yes❌⭐️ 4.99 (94)Profile
Stylish Detached Ranch | 6 Seat Golf Cart!
$104,195
$513
53%
33624$421✅❌❌Yes / Yes✅⭐️ 5 (31)Profile
Private Pool & Golf Cart & Pet Friendly
$97,705
$494
55%
35823$672✅❌✅Yes / Yes❌⭐️ 0 (2)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,096/mo

Avg profit / month

-$1,280/mo

Best profit month

Jul $3,635

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-156.12%

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.