property-location

126 Tierra Verde Way Panama City Beach, Florida

6 bed • 4 bath • 14 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$149,945

Annual Revenue

Median of 25 selected comps

$25k

$105k

$190k

$280k

Steps to Beach, PVT Heated Pool, Sleeps 20 Pets OK
$277,864
$778
76%
6101644$721✅✅✅Yes / Yes✅⭐️ 4.89 (94)Profile
Joyful Sound by AvantStay | Walk to the Beach
$267,528
$965
55%
6101643$970✅❌✅Yes / Yes❌⭐️ 4.85 (72)Profile
5 O Clock Somewhere
$236,680
$928
57%
611164.53$600✅✅❌Yes / Yes✅⭐️ 4.93 (69)Profile
5 Bedroom plus Loft! Private Poo!
$228,198
$1,068
41%
613164.52$600✅❌❌Yes / Yes✅⭐️ 4.97 (89)Profile
Sunrise Terrace - Pool, Beach Access, Rooftop Deck
$206,901
$814
54%
6121652$600✅❌✅Yes / Yes✅⭐️ 4.89 (28)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$8,034/mo

Avg profit / month

$3,624/mo

Best profit month

Jul $17,581

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

22.05%

Cap Rate

12.34%

Profit (Cummulative)

$43,490

$7,110

$15,000

$26,247

$4,197

Total Gain

$81,044

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.