Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

1 bed • 1 bath • 2 guests • $155,555

BNB

Calc

Annual Revenue

$27,627

Profit (Cash Flow)

$4,002

Cap Rate

9.3%

Annual Revenue

$27,627

AirDNA projects $173/night at 52% occupancy ($32,857). Airbtics projects $122/night at 62% occupancy ($27,627). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 62% occupancy rate, $122 rate per night.

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

Percentiles25%50%75%90%
Revenue$20,804$27,324$36,277$50,060
Occupancy54%63%74%78%
Nightly Rate$100$112$127$168

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$21,443
$94
55%
113$125✅❌❌N / N⭐️ 5 (82)
$28,445
$105
69%
111$80✅❌❌Y / Y⭐️ 5 (207)
$22,283
$101
57%
112$100✅❌❌Y / Y⭐️ 5 (56)
$30,638
$106
74%
112$65✅❌❌Y / Y⭐️ 5 (118)
$23,867
$78
76%
111$99✅❌❌Y / Y⭐️ 5 (28)
$29,500
$119
63%
111$99✅❌❌Y / Y⭐️ 4.5 (39)
$26,101
$116
59%
112$120✅❌❌Y / Y⭐️ 5 (93)
$29,233
$116
64%
111$99✅❌❌Y / N⭐️ 4.5 (27)
$32,501
$111
80%
111$0✅❌❌Y / Y⭐️ 5 (33)
$27,055
$123
57%
112$106✅❌❌N / Y⭐️ 4.9 (14)
$24,710
$82
78%
111$135✅❌❌Y / Y⭐️ 5 (20)
$32,566
$104
80%
111$125✅❌❌N / N⭐️ 4.5 (112)
$27,337
$101
69%
112$100✅❌❌Y / Y⭐️ 5 (56)
$26,745
$93
75%
112$100✅❌❌Y / Y⭐️ 5 (152)
$24,752
$81
75%
112$115✅❌❌N / N⭐️ 5 (34)
$47,555
$166
74%
111$150✅❌❌Y / Y⭐️ 4.2 (13)
$46,528
$196
62%
112$90✅❌❌N / N⭐️ 4.5 (5)
$23,585
$123
48%
111$209✅❌❌N / Y⭐️ 0 (1)
$31,834
$113
74%
112$100✅❌❌N / Y⭐️ 5 (40)
$44,352
$166
73%
111$0✅❌❌Y / Y⭐️ 5 (15)
$43,798
$134
86%
111$120✅❌❌Y / Y⭐️ 5 (33)
$28,182
$110
70%
111$0✅❌❌Y / Y⭐️ 5 (36)
$20,286
$97
56%
113$90✅❌❌Y / Y⭐️ 4.5 (200)
$21,959
$126
47%
113$95✅❌❌Y / N⭐️ 4.5 (28)
$27,710
$95
74%
111$120✅❌❌N / N⭐️ 4.8 (20)
$23,648
$116
49%
111$209✅❌❌Y / Y⭐️ 4 (3)
$34,058
$144
63%
112$63✅❌❌N / N⭐️ 4 (4)
$45,455
$220
54%
111$116✅❌❌N / Y⭐️ 4.5 (7)
$33,102
$104
76%
111$129✅❌❌Y / Y⭐️ 4.5 (24)
$49,564
$195
65%
111$116✅❌❌N / Y⭐️ 5 (5)
$23,545
$94
58%
111$150✅❌❌Y / N⭐️ 4.5 (16)
$21,125
$156
37%
113$0✅❌❌N / Y⭐️ 5 (5)
$22,334
$121
47%
113$95✅❌❌N / N⭐️ 4.5 (17)
$15,958
$109
40%
116$0✅❌❌Y / Y⭐️ 5 (6)
$37,332
$120
85%
112$0✅❌❌Y / Y⭐️ 4.5 (11)
$26,140
$108
46%
114$125✅❌❌Y / N⭐️ 5 (20)
$19,398
$100
53%
113$0✅❌❌Y / Y⭐️ 4.5 (9)
$13,938
$68
56%
111$0✅❌❌Y / Y⭐️ 3 (1)
$57,419
$264
57%
113$128✅❌❌Y / Y⭐️ 4.7 (336)

Return Metrics

9.99% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$4,002$8,004$12,006$16,009$20,011$40,022$120,068
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$124,444$124,444$124,444$124,444$124,444$124,444$124,444
Down Payment$31,111$31,111$31,111$31,111$31,111$31,111$31,111
Property Appreciation$4,666$9,473$14,424$19,523$24,775$53,497$222,017
Total Return$164,223$173,032$181,986$191,087$200,342$249,075$497,641

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.99%

Cap Rate

9.31%

Return on Investment

25.47%

property-location

14401 Front Beach Rd Panama City Beach, Florida, 32413

1 bed • 1 bath • 2 guests

Est. $746/mo

Agent

Inquire about this property

Contact Agent

$170,500

Zestimate

68

Airbnb Investor Score

$4,002

Annual Profit

9.3%

Cap Rate

10.0%

Cash on Cash

$27,627

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $173/night at 52% occupancy.Projected nightly rate is $122/night at 62% occupancy.

Top 53% of comparables

Top 33% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$29,429

Avg annual revenue

62%

Avg occupancy rate

$122

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

Sign up to see the data on 40 all comparables

$4,002

Profit

Revenue

$27,627

Operating Expenses

$13,132

Operating Income

$14,496

Mortgage & Taxes

$10,493

Profit (Cash Flow)

$4,002

$40,028

Cash Investment

Down Payment

$31,111

Renos & Furnishing

$4,250

Closing Costs

$4,667

Total

$40,028

DSCR Ratio

Strong

1.38

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.99%

Cap Rate

9.31%

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

$7,383

Deductible property tax

$1,540

Your total deduction

$11,995

Your adjusted annual income

$150,000 - $11,995 = $138,005

Taxes on $138,005 (30%)

$41,402

Your old tax bill

$45,000

Your new tax bill

$41,402

Estimated tax savings

$3,598

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