12207 Lyndell Plantation Dr Panama City Beach, Florida
4 bed • 3 bath • 12 guests
Monthly Rent
$3,907
Zestimate
$115,908
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $720
- Occupancy
- 44%
$10k
$65k
$125k
$185k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$22,656
Profit
Revenue
$115,908
Operating Expenses
$47,052
Operating Income
$68,856
Net Effective Rent
$46,200
Profit (Cash Flow)
$22,656
$27,980
Cash Investment
Renos & Furnishing
$27,880
Setup Costs
$100
Total
$27,980
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
80.97%
Payback Period Days
450
Property Overview
Loading...