property-location

125 1st St Panama City Beach, Florida

3 bed • 3 bath • 8 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$92,882

Annual Revenue

Median of 25 selected comps

$15k

$75k

$130k

$190k

Beach Front 1st floor with Amazing Views
$187,464
$523
93%
34835$320❌❌✅Yes / Yes❌⭐️ 4.95 (97)Profile
Fully Renovated Beach Retreat w/Private Pool
$169,460
$657
58%
361034$350✅❌❌Yes / Yes❌⭐️ 4.91 (32)Profile
Private Pool! LUX Vibe! Dogs Ok! Golf Cart! Beach!
$165,426
$590
65%
37933$469✅❌✅Yes / Yes❌⭐️ 5 (27)Profile
Casa De Riviera | Pool, Dock + Lakefront Views
$163,480
$510
75%
34833$395✅❌✅Yes / Yes❌⭐️ 4.9 (80)Profile
Private Salt Pool- Mins to 30A- Walk to Beach
$143,975
$425
79%
37823$339✅❌❌Yes / Yes❌⭐️ 4.99 (155)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$9,662/mo

Avg profit / month

-$616/mo

Best profit month

Jun $9,036

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-1.45%

Cap Rate

6.75%

Profit (Cummulative)

-$7,390

$9,711

$8,750

$35,850

$3,257

Total Gain

$41,428

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.