BNBCalc Short Term Rental Investment Analysis 13020 Front Beach Rd 105, Panama City Beach, FL 32407

2 bed • 2 bath • 6 guests • $349,900

BNB

Calc

Annual Revenue

$29,870

Profit (Cash Flow)

-$11,297

Cap Rate

3.5%

Annual Revenue

$29,870

Revenue data could not be found for this address

BNB Calc projects a 58% occupancy rate, $141 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
1-6 Pers 4th of July Getaway! 2min walk 2 beach!	$30,514	$114	61%	2	3	2	$140	✅	❌	❌	Y / Y	⭐️ 5 (77)
Live like a Local just Steps from the Beach	$43,915	$158	63%	2	3	2	$199	✅	❌	✅	Y / Y	⭐️ 4.8 (63)
The Sunset Vista	$35,407	$131	61%	2	1	2	$115	❌	❌	✅	N / Y	⭐️ 5 (53)
Bring the Pup, Walk to the Beach, Vitamin Sea, PCB	$43,041	$175	59%	2	2	2	$140	✅	❌	✅	Y / Y	⭐️ 4.9 (71)
Renovated 2 BDR Steps to Beach with Cabana & Pool!	$20,862	$100	57%	2	1	1	$0	✅	❌	❌	N / Y	⭐️ 4.8 (64)
2 BDR Cabana Oasis only Steps to the Beach w/ Pool	$27,356	$89	75%	2	1	1	$55	✅	❌	❌	N / Y	⭐️ 4.7 (52)
2 BDR - Steps to Beach w/ Kitchen, Cabana & Pool	$24,265	$102	65%	2	1	1	$0	✅	❌	❌	N / Y	⭐️ 4.8 (71)
633 Laurel St.- Townhouse Short Walk ToThe Beach!	$45,421	$214	54%	2	2	2	$60	✅	❌	✅	Y / Y	⭐️ 4.9 (75)
September Specials! 4 minute walk to the beach!	$43,334	$185	64%	2	2	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (33)

Return Metrics

-12.98% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$11,296	-$22,593	-$33,889	-$45,186	-$56,482	-$112,965	-$338,896
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$279,920	$279,920	$279,920	$279,920	$279,920	$279,920	$279,920
Down Payment	$69,980	$69,980	$69,980	$69,980	$69,980	$69,980	$69,980
Property Appreciation	$10,497	$21,308	$32,445	$43,915	$55,729	$120,336	$499,399
Total Return	$349,100	$348,615	$348,455	$348,629	$349,147	$357,270	$510,402

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.98%

Cap Rate

3.51%

Return on Investment

3.03%

13020 Front Beach Rd 105 Panama City Beach, FL, 32407

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,678/mo

This property is for sale!

Contact Agent

-46

Airbnb Investor Score

-$11,296

Annual Profit

3.5%

Cap Rate

-13.0%

Cash on Cash

$29,870

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 41% of comparables

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$32,642

Avg annual revenue

58%

Avg occupancy rate

$141

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$25k

$35k

$45k

-$11,297

Profit

Revenue

$29,870

Operating Expenses

$17,563

Operating Income

$12,307

Mortgage & Taxes

$23,603

Profit (Cash Flow)

-$11,297

$86,977

Cash Investment

Down Payment

$69,980

Renos & Furnishing

$6,500

Closing Costs

$10,497

Total

$86,977

DSCR Ratio

Weak

0.52

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.98%

Cap Rate

3.51%

Return on Investment

3.03%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$16,607

Deductible property tax

$3,464

Your total deduction

$46,858

Your adjusted annual income

$150,000 - $46,858 = $103,142

Taxes on $103,142 (30%)

$30,943

Your old tax bill

$45,000

Your new tax bill

$30,943

Estimated tax savings

$14,057

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -