property-location

109 Granger Ln Panama City Beach, Florida

4 bed • 4 bath • 10 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$145,954

Annual Revenue

Median of 25 selected comps

$25k

$95k

$170k

$250k

White Heron - Private Pool + Easy Beach Access
$246,830
$1,055
48%
451043$1,583✅❌❌Yes / Yes❌⭐️ 4.92 (12)Profile
Casa Del Palms | Pool + Family Fun, Walk to Beach
$211,463
$666
72%
461033$460✅❌✅Yes / Yes❌⭐️ 4.93 (57)Profile
Rooftop Terrace, Billiards Table, Hot Tub & Pool
$210,548
$609
77%
461142$443✅✅✅Yes / Yes❌⭐️ 4.94 (71)Profile
Walk to Beach: PCB Retreat w/ Heated Pool!
$181,038
$511
77%
47102.53$415✅❌❌Yes / Yes❌⭐️ 4.89 (70)Profile
PCB Beach Home, Game Room, Private Pool!
$179,691
$523
78%
441342$433✅❌✅Yes / Yes❌⭐️ 4.95 (137)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,578/mo

Avg profit / month

$3,404/mo

Best profit month

Jul $16,892

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

22.57%

Cap Rate

12.38%

Profit (Cummulative)

$40,852

$6,623

$11,000

$24,450

$3,954

Total Gain

$75,879

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.