property-location

15100 Front Beach Rd Panama City Beach, Florida

3 bed • 3 bath • 6 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$82,962

Annual Revenue

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

$15k

$70k

$120k

$175k

Most Beautiful at AQUA! Aqua 2109 Oceanfront King
$173,348
$535
64%
35832$869✅✅❌Yes / Yes✅⭐️ 5 (28)Profile
Oceanfront 3BDR 3BA Newly Remodeled Aqua 1102 + 2
$151,670
$543
59%
34832$870✅✅❌Yes / Yes✅⭐️ 5 (14)Profile
AQUA 902•Beachfront•Pools•Beach Service•Beach Gear
$148,418
$436
80%
35834$260✅✅❌Yes / Yes✅⭐️ 4.96 (96)Profile
Oceanfront Condo • Sleeps 6 • Walk To Pier Park
$123,877
$412
68%
33634$379✅✅❌Yes / Yes✅⭐️ 4.81 (64)Profile
Sunrise Beach 1701
$117,390
$423
83%
33633$434✅❌❌Yes / Yes✅⭐️ 4.97 (30)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,661/mo

Avg profit / month

-$1,206/mo

Best profit month

Jul $5,653

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-138.86%

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.