property-location

121 Christmas Tree Ln Panama City Beach, Florida

3 bed • 2 bath • 6 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$71,932

Annual Revenue

Median of 25 comps selected by Barry, creator of this analysis.

$10k

$55k

$100k

$145k

New! Iguana Palms - Private beach - Pet Freindly!
$145,947
$659
55%
35822$640❌❌✅Yes / Yes❌⭐️ 4.9 (30)Profile
Beach Fun Awaits! Golf Cart, Hot Tub, Pets Welcome
$118,134
$405
65%
34622$393❌✅✅Yes / Yes❌⭐️ 4.97 (35)Profile
Golf Cart Walk to Beach Pet Friendly West End PCB
$115,848
$529
51%
33621$439❌❌✅Yes / Yes❌⭐️ 4.97 (30)Profile
Cruise to the Beach! Golf Cart, Hot Tub, Pets OK
$115,036
$408
66%
35822$295❌✅✅Yes / Yes❌⭐️ 5 (26)Profile
•Laid back in Laguna• Pool | Golf Cart | Game Room
$106,202
$498
45%
35723$299✅❌❌Yes / Yes❌⭐️ 4.97 (39)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$12,040/mo

Avg profit / month

-$5,455/mo

Best profit month

Jul $1,749

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-742.21%

Payback Period Days

0

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.