property-location

1033 Bay Cir Panama City Beach, Florida

3 bed • 3 bath • 8 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$44,850

Annual Revenue

Median of 24 selected comps

$5k

$35k

$65k

$95k

Happy OURS 206–Pool Near Beach–Sleeps 6
$95,929
$467
43%
34622$444✅❌❌Yes / Yes❌⭐️ 4.76 (37)Profile
Close to beach, Pier Park, Game Room/Theater Room
$82,358
$276
64%
3382.52$240✅❌❌Yes / Yes❌⭐️ 4.93 (58)Profile
Championship HQ Near Sports Park
$65,512
$313
45%
3492.52$250✅❌❌Yes / Yes❌⭐️ 4.98 (49)Profile
PCB 3BR Near Publix Sports Complex: Pool, Yard
$64,843
$271
45%
36102.53$280✅❌✅Yes / Yes❌⭐️ 4.9 (30)Profile
Silver Sand Oasis Townhome W/ Pool
$64,351
$224
72%
3572.53$339✅❌✅Yes / Yes❌⭐️ 4.76 (55)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$9,512/mo

Avg profit / month

-$1,859/mo

Best profit month

Jul $3,504

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-6.86%

Cap Rate

5.51%

Profit (Cummulative)

-$22,306

$9,752

$8,750

$36,000

$2,755

Total Gain

$26,201

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.