property-location

15817 Front Beach Rd Panama City Beach, Florida

3 bed • 3 bath • 7 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$89,469

Annual Revenue

Median of 25 selected comps

$20k

$80k

$140k

$205k

Corner Unit • 180° Gulf Views • Near Pier Park
$205,891
$1,628
35%
36831$489✅✅❌Yes / Yes✅⭐️ 4.2 (5)Profile
Aqua 901 Gulf Front, Beach Svc, Walk to Pier Park
$172,455
$546
74%
36833$475✅✅❌Yes / Yes✅⭐️ 4.83 (18)Profile
Aqua 509 Oceanfront + 3 King Bedrooms + Perfect f
$153,931
$527
59%
34832$869✅✅❌Yes / Yes✅⭐️ 4.95 (20)Profile
Calypso Tower East-Corner unit 19th floor- 3BR/3BA
$120,989
$404
75%
35833$215✅✅❌Yes / Yes✅⭐️ 4.86 (44)Profile
Sept. 19 - Oct. 3 - Last minute special rate
$118,779
$406
69%
34834$235✅❌❌Yes / Yes✅⭐️ 4.93 (87)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$8,348/mo

Avg profit / month

-$188/mo

Best profit month

Jun $8,999

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

0.28%

Cap Rate

7.15%

Profit (Cummulative)

-$2,258

$8,126

$8,750

$30,000

$2,938

Total Gain

$38,806

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.