10625 Front Beach Rd Panama City Beach, Florida, 32407
2 bed • 2 bath • 6 guests
Est. $2,398/mo
Inquire about this property
Contact Agent
$476,600
Zestimate
Airbnb Investor Score
$1,330
Annual Profit
7.0%
Cap Rate
1.1%
Cash on Cash
$56,014
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $247/night at 54% occupancy.Projected nightly rate is $216/night at 71% occupancy.
Top 56% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$59,926
Avg annual revenue
71%
Avg occupancy rate
$216
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$55k
$95k
$135k
Sign up to see the data on 40 all comparables
$1,330
Profit
Revenue
$56,014
Operating Expenses
$20,962
Operating Income
$35,052
Mortgage & Taxes
$33,722
Profit (Cash Flow)
$1,330
$121,477
Cash Investment
Down Payment
$99,980
Renos & Furnishing
$6,500
Closing Costs
$14,997
Total
$121,477
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.09%
Cap Rate
7.01%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$23,726
Deductible property tax
$4,949
Your total deduction
$49,091
Your adjusted annual income
$150,000 - $49,091 = $100,909
Taxes on $100,909 (30%)
$30,273
Your old tax bill
$45,000
Your new tax bill
$30,273
Estimated tax savings
$14,727
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
2006
Size:
1,146 sqft
Type:
CONDO
Parking:
-
Heating:
Electric, Heat Pump
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: 1,146 sqft
- Garage: No
- Heating: Electric, heat pump
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Air Conditioner, Central Air
- View: -
- Parking: Covered
- Amenities: Dishwasher, Disposal, Dryer, Microwave, Oven, Refrigerator, Washer
- Price per square foot: $415
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $476,600
Schools
- Middle School: Surfside Middle School with 6/10 star rating
- High School: J.R. Arnold High School with 5/10 star rating