property-location

14300 Millcole Ave Panama City Beach, Florida

7 bed • 6 bath • 14 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$189,501

Annual Revenue

Median of 25 comps selected by Barry, creator of this analysis.

$35k

$110k

$185k

$265k

Sea Turtle | Private Beach Access Retreat
$261,605
$1,937
32%
717167.54$1,193✅❌❌No / Yes❌⭐️ 5 (5)Profile
OceanPearl- Private Heated Pool
$260,339
$901
63%
614166.53$500✅✅✅Yes / Yes❌⭐️ 4.76 (66)Profile
Joyful Sound by AvantStay | Walk to the Beach
$256,868
$942
56%
6101643$868✅❌✅Yes / Yes❌⭐️ 4.86 (70)Profile
Stay Salty - Perfect Beachfront Home w/ Pool!
$245,032
$1,595
37%
7131683$2,340✅❌❌Yes / Yes❌⭐️ 4.93 (14)Profile
Beachfront PCB House - Family Tides A | Sleeps 20
$230,579
$1,216
38%
6121662$1,151❌❌❌Yes / Yes❌⭐️ 4 (5)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$19,541/mo

Avg profit / month

-$5,318/mo

Best profit month

Jun $11,807

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-335.42%

Payback Period Days

0

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.