property-location

97 St Simon Cir Miramar Beach, Florida

5 bed • 3 bath • 10 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$160,553

Annual Revenue

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

$30k

$95k

$155k

$225k

Beachside Bungalow-Gulf Front, Game Room, Private
$224,561
$1,688
51%
561232$1,215✅❌❌Yes / Yes✅⭐️ 5 (7)Profile
NEW 5BR House-Private Heated Pool & NEW Golf Cart
$219,470
$766
63%
581345$576✅❌❌Yes / Yes❌⭐️ 4.95 (81)Profile
Private Heated Pool with Outdoor Patio, Steps to t
$219,296
$642
72%
581443$602✅❌✅Yes / Yes❌⭐️ 4.73 (127)Profile
Gated Community, Open Floor Plan, Private
$217,430
$1,102
54%
571232$946✅✅❌Yes / Yes❌⭐️ 4.86 (14)Profile
Water's Edge - Lakefront Home with Private Pool
$209,767
$815
59%
551043$1,567✅❌✅Yes / Yes❌⭐️ 5 (12)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$6,777/mo

Avg profit / month

$4,147/mo

Best profit month

Jul $16,798

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

421.1%

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.