property-location

104 Sun Ln Panama City Beach, Florida

3 bed • 2 bath • 8 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$90,692

Annual Revenue

Median of 25 selected comps

$15k

$75k

$140k

$205k

Seaside Serendipity - Perfect Beach Getaway!
$205,660
$613
79%
33824$650❌❌✅Yes / Yes✅⭐️ 4.87 (15)Profile
Private Salt Pool- Mins to 30A- Walk to Beach
$143,975
$425
79%
37823$339✅❌❌Yes / Yes❌⭐️ 4.99 (155)Profile
PCB Beach Home - Private Pool - Walk to Beach
$121,002
$414
62%
35922$373✅❌✅Yes / Yes❌⭐️ 4.97 (187)Profile
Panama City Beach Home, Private Pool, Chef Kitchen
$115,750
$456
76%
35922$312✅❌✅Yes / Yes❌⭐️ 4.96 (166)Profile
Breezy PCB Retreat w/ Direct Beach Access!
$115,518
$794
39%
35727$237❌❌❌Yes / Yes❌⭐️ 4.94 (16)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,235/mo

Avg profit / month

-$498/mo

Best profit month

Jul $3,900

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-1.74%

Cap Rate

6.67%

Profit (Cummulative)

-$5,979

$6,899

$8,500

$25,470

$2,425

Total Gain

$28,815

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.