property-location

122 Monterey Ave Panama City Beach, Florida

4 bed • 2 bath • 10 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$103,601

Annual Revenue

Median of 25 selected comps

$20k

$85k

$145k

$210k

Casa Del Palms | Pool + Family Fun, Walk to Beach
$211,463
$666
72%
461033$460✅❌✅Yes / Yes❌⭐️ 4.93 (57)Profile
Beachview/Private Pool+Beach Access
$208,837
$634
76%
49122.53$525✅❌✅Yes / Yes❌⭐️ 4.98 (114)Profile
BeachFront-Pet Friendly-Belle's Beach House
$207,053
$707
81%
471223$479❌❌✅Yes / Yes❌⭐️ 4.64 (25)Profile
Walk to Beach: PCB Retreat w/ Heated Pool!
$181,038
$511
77%
47102.53$415✅❌❌Yes / Yes❌⭐️ 4.89 (70)Profile
PCB Home, Pool & Backyard Built to Entertain
$141,188
$514
58%
46122.52$412✅❌✅Yes / Yes❌⭐️ 4.97 (126)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$8,537/mo

Avg profit / month

$1,075/mo

Best profit month

Jun $11,900

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

6.8%

Cap Rate

8.66%

Profit (Cummulative)

$12,904

$8,126

$10,500

$30,000

$3,460

Total Gain

$54,491

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.