BNBCalc Short Term Rental Investment Analysis 152 Palm Grove Blvd, Panama City Beach, FL, 32408

3 bed • 2 bath • 8 guests • $450,000

BNB

Calc

Annual Revenue

$64,769

Profit (Cash Flow)

$12,313

Cap Rate

9.5%

Annual Revenue

$64,769

AirDNA projects $306/night at 49% occupancy ($54,764). Airbtics projects $215/night at 58% occupancy ($45,545). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, $257 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,944	$42,863	$67,727	$98,205
Occupancy	49%	55%	69%	78%
Nightly Rate	$133	$203	$257	$328

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sea Breeze Beach House	$31,530	$198	42%	3	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (77)
Cozy Coastal Retreat Minutes From The Beach!	$19,184	$111	45%	3	3	2	$150	✅	❌	✅	Y / Y	⭐️ 4.7 (29)
CoconutCottage: FREE Pie 4 Nov Stays, Pets OK!	$45,047	$240	49%	3	3	2	$285	✅	❌	✅	Y / Y	⭐️ 4.8 (37)
🏝Walk to Beach, Private Yard, Laundry, Spike-Ball	$24,211	$118	52%	3	3	2	$215	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Affordable, Spacious, Quiet!	$62,729	$292	56%	3	0	1	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
Dog friendly gem fenced yard, deck and grill yard!	$60,183	$298	52%	3	3	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (6)
Sugar Sands Steps to Beach Pool Balconies*	$30,971	$149	52%	3	3	3	$299	✅	❌	❌	Y / Y	⭐️ 5 (26)
Beach House 3bed/3bath with POOL	$23,662	$88	58%	3	3	2	$285	✅	❌	❌	Y / Y	⭐️ 4.5 (26)
ShoreBett: Htd Pool, Wtr Views, Sznl Pckgs, & More	$90,270	$394	59%	3	4	3	$475	✅	❌	✅	Y / Y	⭐️ 4.8 (10)
Panama City Beach Vacation Rental ~ 1 Mi to Beach!	$22,825	$115	50%	3	3	2	$181	✅	❌	❌	Y / Y	⭐️ 4.8 (17)
Sand Dollar Holler - Pool, Near Beach, King Beds!	$50,386	$249	54%	3	3	3	$266	✅	❌	❌	Y / Y	⭐️ 5 (8)
Casa Marlin Beach House PCB, FL	$26,947	$129	55%	3	3	1	$220	✅	❌	❌	Y / Y	⭐️ 4.7 (110)
Top rated - "Seas the Day" beachy cottage!	$39,893	$242	44%	3	3	3	$255	✅	❌	❌	Y / Y	⭐️ 5 (49)
"BEACHY DREAMS " 4 MIN WALK TO BEACH	$84,713	$316	73%	3	3	3	$190	❌	❌	✅	Y / Y	⭐️ 5 (47)
Pelicans Nest~ 3 Bedroom 3 Bath House, sleeps 8	$67,815	$323	55%	3	3	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (6)
3BR Townhome, Near the Beach, Sleeps 7, Fast WiFi	$32,141	$122	66%	3	3	1	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Family retreat! Steps to the beach	$66,054	$555	32%	3	4	3	$375	✅	❌	❌	Y / Y	⭐️ 5 (40)
Hot Tub Hideaway: Luxe Coastal Living Awaits	$30,352	$122	61%	3	2	3	$285	❌	✅	✅	Y / Y	⭐️ 4.8 (26)
Shipwrecked Shenanigans: A-Hull Lot of Fun!	$111,166	$388	77%	3	2	2	$260	✅	✅	✅	Y / Y	⭐️ 4.7 (39)
Thanksgiving at the Beach~Surf/Sun/Sand~Family	$45,358	$186	60%	3	2	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (44)
Beach House Bliss! Walk 2 Beach, Games, Large Yard	$67,792	$228	78%	3	2	3	$245	❌	❌	✅	Y / Y	⭐️ 5 (69)
Entire Place- Private Pool- Panama City Beach	$85,137	$224	100%	3	2	5	$200	✅	❌	✅	Y / Y	⭐️ 5 (85)
Winter Gateway 1 block from beach. Free Golf cart.	$41,631	$190	58%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (24)
Mimosa Beach Walk 3/2	$27,065	$84	80%	3	1	3	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Surf Dr Townhome Where the Beach is your Backyard!	$76,838	$234	85%	3	3	2	$255	❌	❌	❌	Y / Y	⭐️ 4.3 (9)
3BR dog-friendly with private pool & firepit	$21,440	$172	30%	3	2	2	$321	✅	❌	✅	Y / Y	⭐️ 4.7 (10)
3BR house near the beach with balcony & W/D	$29,662	$129	59%	3	4	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
October 14-17 sale - Dogs OK- 2.5 Blocks to Beach	$29,857	$138	49%	3	2	2	$275	❌	❌	✅	Y / Y	⭐️ 4.9 (54)
Best located! 3 min walk to beach, food, drinks.	$43,252	$146	73%	3	2	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (36)
Sleeps 10 \| Heated Pool \| Game room \| steps 2 bch	$62,495	$248	65%	3	2	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (80)
NEW Pool, Hot Tub, Steps to Sand, FREE Golf+Tix!	$87,584	$308	73%	3	2	2	$255	✅	✅	❌	Y / Y	⭐️ 5 (10)
Seabreeze Zen Retreat Beach Front Gulfgate	$34,063	$173	50%	3	2	3	$275	✅	❌	❌	Y / Y	⭐️ 4.8 (35)
Barron Family Beach House & Cottage	$58,700	$213	68%	3	2	3	$200	❌	✅	✅	Y / Y	⭐️ 5 (15)
Snowbird specials! Winter Deals, Call us Today!	$63,932	$220	76%	3	2	3	$225	✅	❌	✅	Y / Y	⭐️ 4.7 (44)
Rustic Retreat, Farmhouse Feel with Modern Comfort	$38,279	$208	49%	3	2	2	$220	✅	❌	✅	Y / Y	⭐️ 4.8 (53)
charming quite close to beach	$23,740	$134	47%	3	2	4	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (18)
Grand Lagoon house with covered boat lift	$53,824	$374	36%	3	4	3	$475	❌	❌	✅	Y / Y	⭐️ 5 (21)
3Birds Beach Cottage	$42,987	$145	81%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (22)
Enjoy a Beachin' Good Time!	$56,344	$281	54%	3	2	3	$225	✅	❌	❌	Y / Y	⭐️ 4.9 (136)
Tropical Lagoon on Betsy	$18,438	$133	32%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (12)

Return Metrics

10.99% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,313	$24,626	$36,939	$49,252	$61,566	$123,132	$369,396
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000
Down Payment	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$475,813	$502,031	$528,666	$555,731	$583,239	$727,894	$1,461,664

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.99%

Cap Rate

9.48%

Return on Investment

26.99%

152 Palm Grove Blvd Panama City Beach, Florida, 32408

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,158/mo

Inquire about this property

Contact Agent

$535,200

Zestimate

Airbnb Investor Score

$12,313

Annual Profit

9.5%

Cap Rate

11.0%

Cash on Cash

$64,769

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $306/night at 49% occupancy.Projected nightly rate is $215/night at 58% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$48,212

Avg annual revenue

58%

Avg occupancy rate

$215

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

$15k

$50k

$80k

$110k

$12,313

Profit

Revenue

$64,769

Operating Expenses

$22,100

Operating Income

$42,669

Mortgage & Taxes

$30,356

Profit (Cash Flow)

$12,313

$112,000

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$8,500

Closing Costs

$13,500

Total

$112,000

DSCR Ratio

Strong

1.41

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.99%

Cap Rate

9.48%

Return on Investment

26.99%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$33,441

Your adjusted annual income

$150,000 - $33,441 = $116,559

Taxes on $116,559 (30%)

$34,968

Your old tax bill

$45,000

Your new tax bill

$34,968

Estimated tax savings

$10,032

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:

10,454 sqft

Year built:

2004

Size:

2,114 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 10,454 sqft

Building area: 2,114 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: No

Cooling: Other

View: -

Parking: Garage

Amenities: Dishwasher, Microwave, Refrigerator

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 30188995573

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $461,097

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $535,200

Schools

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