property-location

8175 White Sands Blvd Navarre, Florida

3 bed • 2 bath • 5 guests

$90,838

Annual Revenue

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

Avg Daily Rate
$466
Occupancy
53%

$40k

$80k

$115k

$160k

Private Pool Steps to the beach Golf cart
$157,763
$79,625
$814
53.1%
3109543$0✅❌✅Yes / Yes❌⭐️ 4.97 (34)Profile
Rammer Jammer-Gulf Front Home with Private Beach Crossover
$142,423
$73,068
$638
61.1%
379033$0❌❌✅Yes / Yes❌⭐️ 4.7 (64)

—

Waterfront Canal Home Sleeps 10 Boat Dock
$106,279
$62,803
$504
57.8%
3103752$200✅✅✅Yes / Yes❌⭐️ 4.95 (75)Profile
Beach spot Nbr Pool- Gulf Views- 2 Kings-Golf cart
$101,554
$70,982
$543
51.2%
385462$250✅❌❌Yes / Yes❌⭐️ 4.89 (99)Profile
Beach Therapy on Navarre Beach
$98,961
$60,700
$565
48%
395062$0✅❌✅Yes / Yes✅⭐️ 4.9 (60)Profile

Seasonality

Break-even

$2,919/mo

Avg profit / month

$4,651/mo

Best profit month

Jul $14,838

$90,838

Revenue

Revenue

$90,838

Cleaning

$9,067

Cohost commission

$18,168

Owner payout

$63,603

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

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.