property-location

75 Secret Harbor Dr Miramar Beach, Florida

3 bed • 2 bath • 6 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$74,810

Annual Revenue

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

$10k

$55k

$100k

$145k

Private Pool-Pet Friendly-Capt Green's Seaside
$142,990
$433
76%
34723$393✅❌✅Yes / Yes❌⭐️ 4.77 (26)Profile
Barefoot Escape-Golf Cart Deals-Pet Friendly
$125,710
$552
53%
35824$577✅❌✅Yes / Yes❌⭐️ 4.81 (58)Profile
Private Pool-Walk to Beach-Secret Beach House
$120,341
$509
48%
33624$500✅❌❌Yes / Yes❌⭐️ 5 (14)Profile
Large & Refreshing 3BR Miramar Beach Family Home
$115,276
$404
68%
33621$304❌❌❌Yes / Yes❌⭐️ 4.79 (80)Profile
Trolley Ride to Beach, 2 Pools, Pet Friendly
$112,478
$350
68%
36823$640✅❌✅Yes / Yes❌⭐️ 4.97 (30)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$6,266/mo

Avg profit / month

$436/mo

Best profit month

Jul $6,590

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

89.87%

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.