property-location

900 Gulf Blvd Indian Rocks Beach, Florida

2 bed • 2 bath • 5 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$83,721

Annual Revenue

Median of 25 selected comps

$5k

$70k

$135k

$200k

Beachfront Bungalow w/ Pool & Hot Tub in IRB
$200,609
$573
92%
25622$161✅✅❌Yes / Yes❌⭐️ 4.97 (182)Profile
Intra coastal home with pool · Awesome Waterfront
$150,154
$512
77%
23623$220✅❌✅Yes / Yes❌⭐️ 4.75 (71)Profile
Oceanfront Oasis with Private Elevator
$139,263
$419
77%
23525$444✅❌❌Yes / Yes❌⭐️ 4.76 (29)Profile
Beachfront Condo | Gulf Views & Stunning Sunsets
$131,139
$455
68%
23624$345❌❌❌Yes / Yes✅⭐️ 4.82 (105)Profile
Private Heated pool/spa home!
$126,522
$472
69%
23623$100✅✅✅Yes / Yes❌⭐️ 4.97 (379)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,879/mo

Avg profit / month

$1,638/mo

Best profit month

Mar $8,688

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

10.87%

Cap Rate

9.57%

Profit (Cummulative)

$19,661

$7,273

$6,500

$26,850

$3,426

Total Gain

$57,210

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.