property-location

10719 Front Beach Rd Panama City Beach, Florida

4 bed • 3 bath • 9 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$83,788

Annual Revenue

Median of 25 selected comps

$25k

$70k

$120k

$170k

Oceanfront! 2 Balconies! Majestic Resort! Pool!
$167,489
$594
62%
461032$395✅✅❌Yes / Yes✅⭐️ 4.84 (45)Profile
Luxury 4BR Condo - FREE Beach Service for 4!
$136,106
$681
45%
451032$795✅❌❌Yes / Yes✅⭐️ 4.86 (14)Profile
Majestic, Beachfront, Gulf-Front Master, 5 Pools
$121,785
$544
47%
461032$632✅✅❌Yes / Yes✅⭐️ 4.74 (23)Profile
2 Balconies-5 Pools-Majestic Beach Resort 1-1701
$120,907
$465
52%
45933$437✅✅❌Yes / Yes❌⭐️ 4.74 (35)Profile
Grandview 101E - 4 BR Gulf-Front Escape, Sleeps 9
$117,468
$468
53%
451033$581✅❌❌Yes / Yes❌⭐️ 4.67 (18)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,784/mo

Avg profit / month

$812/mo

Best profit month

Jun $10,858

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

5.9%

Cap Rate

8.46%

Profit (Cummulative)

$9,745

$7,306

$10,750

$26,970

$3,095

Total Gain

$47,115

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.