property-location

10513 Front Bch Panama City Beach, Florida

3 bed • 3 bath • 7 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$76,451

Annual Revenue

Median of 25 selected comps

$15k

$55k

$90k

$135k

Low floor with same level parking - Beachfront
$133,139
$440
67%
35831$345✅✅❌Yes / Yes✅⭐️ 4.87 (52)Profile
*Long Beach Resort*Luxury Penthouse 3/3 Oceanfront
$131,022
$440
61%
35835$418✅✅❌Yes / Yes✅⭐️ 4.92 (64)Profile
Gulf Views-3BR Shores of Panama 431
$128,127
$386
73%
34833$370✅✅❌Yes / Yes✅⭐️ 4.53 (49)Profile
607 Amazing Views~Beachfront~HOT Deals~ Oct / Nov
$109,487
$304
84%
35834$205✅✅❌Yes / Yes✅⭐️ 4.96 (114)Profile
1722 Shores of Panama-Beach Front w/ amazing pool
$106,271
$677
52%
37833$350✅✅❌Yes / Yes✅⭐️ 4.83 (52)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,403/mo

Avg profit / month

$624/mo

Best profit month

Jun $10,062

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

5.08%

Cap Rate

8.25%

Profit (Cummulative)

$7,491

$6,899

$8,750

$25,470

$2,890

Total Gain

$42,750

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.