property-location

11483 Front Beach Rd Panama City Beach, Florida

3 bed • 3 bath • 7 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$85,582

Annual Revenue

Median of 24 selected comps

$15k

$60k

$100k

$140k

Edgewater Beach Resort W400 | Feeling Beachy
$140,214
$455
68%
35833$429✅✅❌Yes / Yes✅⭐️ 4.79 (24)Profile
Edgewater Beach TIII 1001 | Best Beach Balcony
$128,355
$430
75%
34833$454✅❌❌Yes / Yes❌⭐️ 4.97 (36)Profile
Edgewater Leeward #500 | Gulf Front
$111,504
$571
44%
34833$537✅✅❌Yes / Yes✅⭐️ 4.75 (4)Profile
Ocean Front condo/heated pool/hotTub
$104,572
$369
63%
33733$286✅✅❌Yes / Yes❌⭐️ 4.95 (93)Profile
Gulf Front 3-bedroom Condo l 2 FREE Beach Chairs
$101,948
$401
71%
33632$340✅❌❌Yes / Yes✅⭐️ 4.87 (30)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,348/mo

Avg profit / month

-$262/mo

Best profit month

Jun $7,584

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-0.28%

Cap Rate

7.01%

Profit (Cummulative)

-$3,140

$6,989

$8,750

$25,800

$2,551

Total Gain

$32,200

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.