BNBCalc Short Term Rental Investment Analysis 14401 Front Beach Rd 332, Panama City Beach, FL, 32413

1 bed • 1 bath • 4 guests • $167,300

BNB

Calc

Annual Revenue

$26,513

Profit (Cash Flow)

-$1,899

Cap Rate

5.6%

Annual Revenue

$26,513

AirDNA projects $172/night at 52% occupancy ($32,667). Airbtics projects $119/night at 61% occupancy ($26,513). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, $119 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,656	$24,173	$34,037	$48,915
Occupancy	55%	59%	69%	76%
Nightly Rate	$97	$105	$127	$168

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming Beach Pad, On the Beach!	$21,492	$91	57%	1	1	3	$125	✅	❌	❌	N / N	⭐️ 5 (82)
Happy Days Beachfront Studio -Right on the Sand!	$28,445	$105	69%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 5 (207)
Beach Front Turtley BeachyGetaway! Relax and Enjoy	$22,273	$96	59%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (56)
SuperHost Beachfront Condo ~ Fontainebleau Terrace	$26,745	$100	68%	1	1	2	$65	✅	❌	❌	Y / Y	⭐️ 5 (118)
Fontainebleau 706 by AvantStay \| Beachfront+Views	$23,867	$78	76%	1	1	1	$99	✅	❌	❌	Y / Y	⭐️ 5 (28)
Cute Studio 319 two Doors From Beach Front	$26,896	$118	57%	1	1	1	$99	✅	❌	❌	Y / Y	⭐️ 4.5 (39)
Beachfront Paradise - studio in PCB	$24,549	$114	56%	1	1	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (93)
GREAT 319 price for on BEACH Check me Out	$25,629	$110	58%	1	1	1	$99	✅	❌	❌	Y / N	⭐️ 4.5 (27)
Studio\| Sleeps 3 \| Bchfront - Great for Families!	$27,055	$123	57%	1	1	2	$106	✅	❌	❌	N / Y	⭐️ 4.9 (14)
Sea La Vi 202 in Fontainebleau Terrace	$21,931	$73	76%	1	1	1	$135	✅	❌	❌	Y / Y	⭐️ 5 (20)
Little beach bungalow	$30,145	$100	77%	1	1	1	$125	✅	❌	❌	N / N	⭐️ 4.5 (112)
Stunning Ocean View	$26,585	$98	69%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (56)
Can’t get closer to the beach! Close to Pier Park.	$24,386	$87	72%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (152)
Beachfront Condo & Pool, Cozy & Clean	$21,539	$77	67%	1	1	2	$115	✅	❌	❌	N / N	⭐️ 5 (34)
Newly renovated studio on the beach # 304	$31,118	$109	78%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (33)
Fontainebleau 429 by AvantStay \| Beachfront + Pool	$47,555	$166	74%	1	1	1	$150	✅	❌	❌	Y / Y	⭐️ 4.2 (13)
Fontainebleau Terrace 332 \| Steps to the Sand!	$42,897	$186	60%	1	1	2	$90	✅	❌	❌	N / N	⭐️ 4.5 (5)
Beautiful Beach Front Studio! Spring Deals!	$20,496	$115	44%	1	1	1	$209	✅	❌	❌	N / Y	⭐️ 0 (1)
Seaside Bliss Condo - Book Now!	$28,771	$108	69%	1	1	2	$100	✅	❌	❌	N / Y	⭐️ 5 (40)
Newly renovated studio on the beach # 207	$43,798	$134	86%	1	1	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (33)
Fontainbleau Terrace #333	$20,286	$97	56%	1	1	3	$90	✅	❌	❌	Y / Y	⭐️ 4.5 (200)
Beachside	$22,244	$125	48%	1	1	3	$95	✅	❌	❌	Y / N	⭐️ 4.5 (28)
Little Condo on the Beach	$27,710	$95	74%	1	1	1	$120	✅	❌	❌	N / N	⭐️ 4.8 (20)
Snowbird Deals!~ Beachfront Studio!	$20,762	$106	47%	1	1	1	$209	✅	❌	❌	Y / Y	⭐️ 4 (3)
Fontainebleau Terrace 428 \| Steps to Beach & Pool!	$34,058	$144	63%	1	1	2	$63	✅	❌	❌	N / N	⭐️ 4 (4)
Sunset By The Sea - Oceanfront Studio with Pool	$41,761	$163	70%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (15)
Beachfront Studio at Fontainebleau Terrace 216	$45,455	$220	54%	1	1	1	$116	✅	❌	❌	N / Y	⭐️ 4.5 (7)
Endless View 702 - New Listing	$30,152	$102	69%	1	1	1	$129	✅	❌	❌	Y / Y	⭐️ 4.5 (24)
Coastal Vibes - Oceanfront Studio, Resort Pool	$49,564	$195	65%	1	1	1	$116	✅	❌	❌	N / Y	⭐️ 5 (5)
Fontainebleau 335 by AvantStay \| Beachfront Access	$23,545	$94	58%	1	1	1	$150	✅	❌	❌	Y / N	⭐️ 4.5 (16)
Newly renovated studio on the beach # 320	$24,638	$102	66%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (36)
Beachside Retreat	$23,210	$122	49%	1	1	3	$95	✅	❌	❌	N / N	⭐️ 4.5 (17)
Seaside Serenity: Oceanfront	$23,110	$154	41%	1	1	3	$0	✅	❌	❌	N / Y	⭐️ 5 (5)
Bikinis and Martinis	$32,665	$105	85%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (11)
Studio Condo on Bid A Wee Beach	$15,227	$104	40%	1	1	6	$0	✅	❌	❌	Y / Y	⭐️ 5 (6)
Sea Breeze Studio at Fountainebleau	$24,898	$101	41%	1	1	4	$125	✅	❌	❌	Y / N	⭐️ 5 (20)
Penthouse Level Beachfront Condo	$19,398	$100	53%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (9)
Walk to Area Fun + Pool & Beach Access!	$13,938	$68	56%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 3 (1)
Cool, Beach Pad On The BEACH! 18+Spring Breakers!	$57,419	$264	57%	1	1	3	$128	✅	❌	❌	Y / Y	⭐️ 4.7 (336)

Return Metrics

-4.44% 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)	-$1,899	-$3,798	-$5,697	-$7,596	-$9,495	-$18,991	-$56,975
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$133,840	$133,840	$133,840	$133,840	$133,840	$133,840	$133,840
Down Payment	$33,460	$33,460	$33,460	$33,460	$33,460	$33,460	$33,460
Property Appreciation	$5,019	$10,188	$15,513	$20,997	$26,646	$57,537	$238,781
Total Return	$170,419	$173,690	$177,115	$180,700	$184,450	$205,845	$349,105

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.44%

Cap Rate

5.61%

Return on Investment

11.14%

14401 Front Beach Rd Panama City Beach, Florida, 32413

1 bed • 1 bath • 4 guests

Purchase Price

Est. $802/mo

Inquire about this property

Contact Agent

$167,300

Zestimate

-4

Airbnb Investor Score

-$1,899

Annual Profit

5.6%

Cap Rate

-4.4%

Cash on Cash

$26,513

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $172/night at 52% occupancy.Projected nightly rate is $119/night at 61% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$28,185

Avg annual revenue

61%

Avg occupancy rate

$119

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

$40k

$60k

-$1,899

Profit

Revenue

$26,513

Operating Expenses

$17,127

Operating Income

$9,386

Mortgage & Taxes

$11,286

Profit (Cash Flow)

-$1,899

$42,729

Cash Investment

Down Payment

$33,460

Renos & Furnishing

$4,250

Closing Costs

$5,019

Total

$42,729

DSCR Ratio

Weak

0.83

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.44%

Cap Rate

5.61%

Return on Investment

11.14%

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

$7,940

Deductible property tax

$1,656

Your total deduction

$19,060

Your adjusted annual income

$150,000 - $19,060 = $130,940

Taxes on $130,940 (30%)

$39,282

Your old tax bill

$45,000

Your new tax bill

$39,282

Estimated tax savings

$5,718

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:

1965

Size:

330 sqft

Type:

CONDO

Parking:

Heating:

Central, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: -

Building area: 330 sqft

Garage: No

Heating: Central, electric

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air, Ceiling Fan(s), Electric

View: Gulf

Parking: Parking Lot

Amenities: Electric Range, Electric Water Heater, Microwave, Refrigerator

Price per square foot: $516

Lot Info

Zoning: -

Land Use: -

Parcel Number: 34511574000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $169,150

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $170,500

Schools

Middle School: Surfside Middle School with 6/10 star rating
High School: J.R. Arnold High School with 5/10 star rating