property-location

620 Bayway Blvd Clearwater, Florida

3 bed • 3 bath • 8 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$121,301

Annual Revenue

Median of 25 selected comps

$15k

$145k

$275k

$410k

Sun West Palms 202 Spectacular Waterfront Pool
$410,951
$1,525
72%
35832$0✅❌✅Yes / Yes❌⭐️ 4.96 (52)Profile
Waterfront Townhome w/Game Room & Boat Slip! Walk
$231,088
$775
71%
3582.53$449✅✅❌Yes / Yes❌⭐️ 4.97 (258)Profile
3-Bedroom Residence @ JW Marriott Clearwater Beach
$221,573
$644
86%
351034$630✅✅❌Yes / Yes❌⭐️ 4.84 (32)Profile
Waterfront Paradise-Steps from the Beach
$175,282
$1,020
43%
35833$350✅❌❌Yes / Yes✅⭐️ 4.93 (43)Profile
Waterfront Luxe Oasis • Walk to Beach • Boat Slip
$156,157
$718
50%
3482.54$320✅✅❌Yes / Yes❌⭐️ 4.99 (72)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$9,038/mo

Avg profit / month

$4,477/mo

Best profit month

Mar $13,492

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

24.56%

Cap Rate

12.75%

Profit (Cummulative)

$53,719

$8,118

$8,750

$29,970

$4,865

Total Gain

$96,672

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.