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

1 bed • 1 bath • 3 guests • $165,900

BNB

Calc

Owner income

$18,247

Per year

This Airbnb could earn an additional

$682

Per month vs a Long-Term Rental

Annual Revenue range

$24,719 - $49,133

Annual Revenue

$26,067

AirDNA projects $172/night at 50% occupancy ($31,410). Airbtics projects $117/night at 61% occupancy ($26,067). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 61% occupancy rate, $117 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,243	$24,719	$35,122	$49,133
Occupancy	55%	61%	71%	77%
Nightly Rate	$95	$104	$128	$167

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!	$23,055	$90	62%	1	1	3	$125	✅	❌	❌	N / N	⭐️ 5 (81)
Happy Days Beachfront Studio -Right on the Sand!	$28,149	$105	68%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 5 (207)
Beach Front Turtley BeachyGetaway! Relax and Enjoy	$21,852	$92	60%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (55)
SuperHost Beachfront Condo ~ Fontainebleau Terrace	$25,501	$95	68%	1	1	2	$65	✅	❌	❌	Y / Y	⭐️ 5 (112)
Fontainebleau 706 by AvantStay \| Beachfront+Views	$22,417	$73	77%	1	1	1	$99	✅	❌	❌	Y / Y	⭐️ 5 (28)
Cute Studio 319 two Doors From Beach Front	$27,110	$118	58%	1	1	1	$99	✅	❌	❌	Y / Y	⭐️ 4.5 (36)
Beachfront Paradise - studio in PCB	$25,171	$113	58%	1	1	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (90)
GREAT 319 price for on BEACH Check me Out	$26,031	$111	59%	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)
Can’t get closer to the beach! Close to Pier Park.	$23,802	$86	71%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (151)
Sea La Vi 202 in Fontainebleau Terrace	$19,050	$64	73%	1	1	1	$135	✅	❌	❌	Y / Y	⭐️ 5 (18)
Little beach bungalow	$30,091	$98	78%	1	1	1	$125	✅	❌	❌	N / N	⭐️ 4.5 (110)
Stunning Ocean View	$25,835	$96	69%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (56)
Snowbird Deals!~ Beachfront Studio!	$18,610	$104	43%	1	1	1	$209	✅	❌	❌	Y / Y	⭐️ 4 (3)
Fontainebleau 429 by AvantStay \| Beachfront + Pool	$47,555	$166	74%	1	1	1	$150	✅	❌	❌	Y / Y	⭐️ 4.2 (13)
Beachfront Condo & Pool, Cozy & Clean	$20,548	$76	64%	1	1	2	$115	✅	❌	❌	N / N	⭐️ 5 (32)
Fontainebleau Terrace 332 \| Steps to the Sand!	$41,689	$177	61%	1	1	2	$90	✅	❌	❌	N / N	⭐️ 4.5 (5)
Seaside Bliss Condo - Book Now!	$27,985	$107	68%	1	1	2	$100	✅	❌	❌	N / Y	⭐️ 5 (39)
Newly renovated studio on the beach # 304	$29,689	$104	78%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (33)
Beautiful Beach Front Studio! Spring Deals!	$22,852	$111	51%	1	1	1	$209	✅	❌	❌	N / Y	⭐️ 0 (1)
Coastal Vibes - Oceanfront Studio, Resort Pool	$45,365	$190	61%	1	1	1	$116	✅	❌	❌	N / Y	⭐️ 5 (5)
Fontainbleau Terrace #333	$20,286	$97	56%	1	1	3	$90	✅	❌	❌	Y / Y	⭐️ 4.5 (200)
Beachside	$23,848	$127	51%	1	1	4	$95	✅	❌	❌	Y / N	⭐️ 4.5 (28)
Little Condo on the Beach	$27,710	$95	74%	1	1	1	$120	✅	❌	❌	N / N	⭐️ 4.8 (20)
Fontainebleau Terrace 428 \| Steps to Beach & Pool!	$34,058	$144	63%	1	1	2	$63	✅	❌	❌	N / N	⭐️ 4 (4)
Endless View 702 - New Listing	$30,308	$97	73%	1	1	1	$129	✅	❌	❌	Y / Y	⭐️ 4.5 (23)
Beachfront Studio at Fontainebleau Terrace 216	$45,455	$220	54%	1	1	1	$116	✅	❌	❌	N / Y	⭐️ 4.5 (7)
Fontainebleau 335 by AvantStay \| Beachfront Access	$24,240	$94	63%	1	1	1	$150	✅	❌	❌	Y / N	⭐️ 4.5 (15)
Newly renovated studio on the beach # 207	$46,508	$133	93%	1	1	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (28)
Sunset By The Sea - Oceanfront Studio with Pool	$42,877	$165	71%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (14)
Newly renovated studio on the beach # 320	$23,432	$97	66%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (32)
Beachside Retreat	$22,376	$125	46%	1	1	4	$95	✅	❌	❌	N / N	⭐️ 4.5 (17)
Seaside Serenity: Oceanfront	$21,278	$153	38%	1	1	3	$0	✅	❌	❌	N / Y	⭐️ 5 (5)
Studio Condo on Bid A Wee Beach	$15,997	$93	47%	1	1	6	$0	✅	❌	❌	Y / Y	⭐️ 5 (6)
Bikinis and Martinis	$28,812	$96	82%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (11)
Penthouse Level Beachfront Condo	$19,398	$100	53%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (9)
Sea Breeze Studio at Fountainebleau	$22,535	$97	30%	1	1	4	$125	✅	❌	❌	Y / N	⭐️ 5 (19)
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)

14401 Front Beach Rd Panama City Beach, Florida, 32413

1 bed • 1 bath • 3 guests

Inquire about this property

Contact Agent

$26,067

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $172/night at 50% occupancy.Projected nightly rate is $117/night at 61% occupancy.

Occupancy Rate

Top 53% 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.

$27,777

Avg annual revenue

61%

Avg occupancy rate

$117

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

$5,213

Profit

Revenue

$26,067

Cleaning

$4,407

Cohost commission

$5,213

Owner payout

$18,247

$0

Cash Investment

Renos & Furnishing

Total

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:

Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: -

Building area: 330 sqft

Garage: No

Heating: Electric

Pool: No

Fireplaces: -

Basement: No

Cooling: Wall Unit(s)

View: Gulf

Parking: Attached, Garage

Amenities: Electric Range, Freezer, Microwave, Refrigerator

Price per square foot: $502

Lot Info

Zoning: -

Land Use: -

Parcel Number: 34511614000

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: $165,900

Schools

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