87
Map
$2,000,000
●
House -
In Contract
4763 Bonaire Cay
Destin, FL 32541
6 Beds
6 Baths
4,142 Ft²
$11,248
Est. Monthly
About This Property
2023 New Construction in a Gated Community: 6 bedrooms and
6.5 baths. 4,142 sq ft. Two-car attached garage. Large yard,
decks, pool and spa on a .27 acre lot. Two large master
bedrooms and baths on main level. Sleeps 21. Risa Interiors dining
tables seat 16, plus 4 at the breakfast bar. Open floor plan
dining, kitchen, living room. Several recliners in the newer
sectional with computer hook ups. Big screen Samsung TVs throughout
all bedrooms and living room. ''Mansion'' beds in several bedrooms.
2 bunk beds plus game room. Destiny East resort amenities:
Club house, 2 pools, hot tub, fitness center, tennis and pickle
ball courts, playground, theater room. Beaches are minutes away.
Destiny East has an additional pool on the lake, across from the
Crab Trap. Rental projections $196-222k.
Unit Size
4,142 Ft²
Days on Market
-
Land Size
0.27 acres
Price per sqft
$483
Property Type
House
Property Taxes
$1,427
HOA Dues
-
Year Built
2023
Listed By
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 2 months ago (ECAR #1004341)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Sep 13, 2026 | In contract | - | |
| In contract | |||
| Jul 30, 2026 | Price Decreased |
$2,000,000
↓ $50K
(2.4%) | |
| Price Decreased | |||
| Jul 16, 2026 | Price Decreased |
$2,050,000
↓ $25K
(1.2%) | |
| Price Decreased | |||
| Jul 3, 2026 | Price Decreased |
$2,075,000
↓ $30K
(1.4%) | |
| Price Decreased | |||
| Jun 26, 2026 | Price Decreased |
$2,105,000
↓ $10K
(0.5%) | |
| Price Decreased | |||
Show More
Property Highlights
Garage
Air Conditioning
Parking Details
Has Garage
Attached Garage
Parking Features: Garage, Guest
Garage Spaces: 2
Interior Details
Full Bathrooms: 6
Interior Features: Breakfast Bar, Kitchen Island, Pantry, Ceiling Raised, Lighting Recessed
Appliances: Dishwasher, Disposal, Dryer, Microwave, Range Hood, Refrigerator, Washer, Gas Water Heater, Water Heater, Auto Garage Door Opn, Smoke Detector, Smooth Stovetop Rnge, Stove/Oven Electric
Flooring Type: Vinyl
Rooms: 15
Exterior Details
Square Footage: 4142
Property Condition: Construction Complete
Architectural Style: Contemporary
Year Built: 2023
Building Area Total: 4142
Window Features: Double Pane Windows
Construction Materials: Frame, Siding CmntFbrHrdBrd
Patio and Porch Features: Porch
Pool Features: Pool - In-Ground, Pool Type
Lot Features: Covenants, Irregular, Restrictions, Sidewalk, Survey Available, Within 1/2 Mile to Water
Lot Size Area: 0.27
Lot Size Units: Acres
Lot Size Acres: 0.27
Lot Size Square Feet: 11761.2
Lot Size Dimensions: 1101.1 x 95.00 x 153.03 x 51.59
Water Source: Public
Financial Details
Tax Assessed Value: $960
Tax Annual Amount: $17,122
Utilities Details
Cooling Type: Ceiling Fan(s), Central Air
Heating Type: Central
Sewer : Public Sewer
Location Details
HOA/Condo/Coop Fee Includes: Ground Keeping, Master Association, Recreational Faclty
Building Info
Data used for valuation calculations is provided by RealtyHop, and other third party sources
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
About Destiny East
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: James W Bauerly, A List Beach Realty LLC
Last Updated: 2 months ago
Data Source: Emerald Coast MLS (ECAR), MLS# 1004341
Last Updated: 2 months ago
Data Source: Emerald Coast MLS (ECAR), MLS# 1004341
IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017