property-location

14415 Front Beach Rd Panama City Beach, Florida

4 bed • 3 bath • 9 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$95,610

Annual Revenue

Median of 25 selected comps

$25k

$70k

$120k

$175k

Beach Resort |Oceanfront Penthouse | Corner Unit
$172,668
$672
53%
461032$510✅✅❌Yes / Yes✅⭐️ 4.88 (43)Profile
Tropical Paradise 601-Ocean Front–Sleeps 10
$144,634
$614
54%
461036$504✅❌❌Yes / Yes✅⭐️ 4.5 (24)Profile
Beach Blessing 2501-Ocean View-Sleeps 10
$139,736
$652
44%
461032$544✅❌❌Yes / Yes✅⭐️ 4.65 (130)Profile
Aqua 1203 - 4 BR w/ 2 Oceanfront King Suites/Clean
$133,909
$564
56%
44832$929✅✅❌Yes / Yes✅⭐️ 4.82 (11)Profile
Oceanfront, Gulf Views | 3 Pools, Sauna, Dining
$131,682
$559
51%
481033$480✅✅❌Yes / Yes✅⭐️ 4.79 (28)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,322/mo

Avg profit / month

$1,459/mo

Best profit month

Jun $11,402

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

10.36%

Cap Rate

9.51%

Profit (Cummulative)

$17,506

$6,664

$10,750

$24,600

$3,161

Total Gain

$51,931

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.