property-location

527 Harbor Dr N Indian Rocks Beach, Florida

3 bed • 2 bath • 8 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$135,073

Annual Revenue

Median of 25 selected comps

$10k

$85k

$155k

$230k

New Waterfront house pool hot tub golf cart kayaks
$229,364
$929
82%
35823$428✅✅❌Yes / Yes✅⭐️ 5 (44)Profile
511 Harbor: Heated Pool, Golf Cart & Beach Access
$226,621
$749
71%
35923$388✅✅❌Yes / Yes❌⭐️ 4.87 (55)Profile
Tiki Time on 10th Waterfront Home & Heated Pool
$217,383
$802
63%
35823$335❌❌❌Yes / Yes❌⭐️ 4.84 (55)Profile
Private Pool-5 Minutes to Beach-Beach Bound
$203,278
$522
77%
35824$1,018✅❌❌Yes / Yes❌⭐️ 4.85 (34)Profile
Stunning views! Spot dolphins from the pool!
$194,847
$766
62%
35821$343✅❌❌Yes / Yes❌⭐️ 4.81 (378)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$9,756/mo

Avg profit / month

-$222/mo

Best profit month

Mar $4,984

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

0.27%

Cap Rate

7.15%

Profit (Cummulative)

-$2,659

$9,752

$8,500

$36,000

$3,433

Total Gain

$46,526

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.