property-location

66 Sunfish St Destin, Florida

4 bed • 3 bath • 8 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$112,198

Annual Revenue

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

$20k

$90k

$165k

$245k

SunfishSummer-GatedBeach-GolfCart & PoolHeat Deals
$241,894
$816
70%
481234$690✅❌✅Yes / Yes❌⭐️ 4.91 (56)Profile
Crystal Dunes - Remodeled 2025 - Sunset View
$204,953
$605
82%
45835$305✅✅❌Yes / Yes❌⭐️ 5 (27)Profile
Book Me Baby! Casa Marina - Pool
$184,872
$1,112
40%
461033$552✅❌✅Yes / Yes❌⭐️ 0 (0)Profile
Brand New Destiny West Home-Private Pool-Casa Mar
$160,903
$757
45%
45103.55$495✅✅❌Yes / Yes✅⭐️ 5 (16)Profile
Beach Front-Pool-Beach Service-Villa Coyaba 202
$151,558
$698
62%
461033$521✅❌❌Yes / Yes✅⭐️ 4.56 (9)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$12,763/mo

Avg profit / month

-$2,312/mo

Best profit month

Jun $8,885

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-223.13%

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.