property-location

13708 Millcole Ave Panama City Beach, Florida

3 bed • 2 bath • 8 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$67,879

Annual Revenue

Median of 25 selected comps

$15k

$55k

$100k

$145k

Pet Friendly, Ocean Views! Private Beach NEW POOL!
$144,611
$553
66%
35822$318✅❌✅Yes / Yes✅⭐️ 4.99 (94)Profile
Corner Condo - 3BR Gulf Crest 2107A
$108,992
$538
92%
35823$220✅✅❌Yes / Yes✅⭐️ 5 (42)Profile
The Lost Pearl | Charming Cottage+Private beach
$108,423
$339
80%
361023$230❌❌✅Yes / Yes❌⭐️ 4.98 (52)Profile
Beach Front Views-Huge Balcony-Sterling Reef 501
$96,042
$372
57%
36822$330✅❌❌Yes / Yes✅⭐️ 5 (14)Profile
Breathtaking Beach Condo on the Ocean
$91,667
$273
79%
34822$165✅❌❌Yes / Yes✅⭐️ 4.93 (188)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,462/mo

Avg profit / month

-$1,384/mo

Best profit month

Jun $3,470

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-6.69%

Cap Rate

5.53%

Profit (Cummulative)

-$16,609

$7,313

$8,500

$26,997

$2,188

Total Gain

$19,889

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.