property-location

125 Smugglers Cove Ct Panama City Beach, Florida

5 bed • 4 bath • 12 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$128,562

Annual Revenue

Median of 25 selected comps

$30k

$90k

$155k

$225k

BeachFRONT-Views-West End PCB-Ocean Spray
$223,671
$729
69%
571443$603❌❌❌Yes / Yes❌⭐️ 4.6 (40)Profile
Shellebration | Luxury Beachfront Home | Pool
$201,598
$1,194
38%
58125.52$954✅❌❌Yes / Yes❌⭐️ 5 (7)Profile
Private Pool Playground 1 Block to Beach Spacious
$200,877
$967
50%
5101145$689✅❌❌Yes / Yes❌⭐️ 4.95 (39)Profile
Walk to Beach|Heated Pool|Pet Friendly|Golf Cart
$195,044
$856
49%
581444$771✅❌✅Yes / Yes❌⭐️ 4.88 (32)Profile
Ocean View, Heated Pool, Steps to Beach, Sleeps 18
$188,710
$921
38%
510164.54$691✅❌❌Yes / Yes❌⭐️ 5 (47)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$8,257/mo

Avg profit / month

$1,569/mo

Best profit month

Jul $13,608

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

9.66%

Cap Rate

9.35%

Profit (Cummulative)

$18,827

$7,720

$13,000

$28,500

$3,538

Total Gain

$58,585

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.