BNBCalc Short Term Rental Investment Analysis 160 White Cap Way, Panama City Beach, FL, 32407

3 bed • 3 bath • 9 guests • $290,000

BNB

Calc

Annual Revenue

$61,536

Profit (Cash Flow)

$20,294

Cap Rate

13.7%

Annual Revenue

$61,536

AirDNA projects $257/night at 45% occupancy ($42,240). Airbtics projects $200/night at 60% occupancy ($43,829). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 72% occupancy rate, $234 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,760	$39,251	$64,122	$112,640
Occupancy	52%	61%	72%	81%
Nightly Rate	$120	$169	$234	$367

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern beach paradise	$26,874	$108	67%	3	2	3	$195	✅	❌	❌	Y / Y	⭐️ 4.8 (35)
Our Beach House 3bd/2ba Panama City Beach	$33,118	$109	80%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (109)
Charming home in Panama City Beach	$72,851	$360	53%	3	2	3	$199	✅	❌	✅	Y / Y	⭐️ 4.9 (109)
Boho Haven in Heart of PCB <1 mile to the Beach	$62,549	$210	79%	3	2	2	$225	✅	❌	✅	Y / Y	⭐️ 4.8 (40)
Jade Shell	$24,107	$117	54%	3	2	3	$225	✅	❌	✅	Y / N	⭐️ 5 (6)
Beach Bliss! Firepit, arcade, minigolf, tiki-deck	$114,550	$453	66%	3	2	1	$259	✅	❌	❌	Y / Y	⭐️ 5 (102)
Private Home \| Gated Neighborhood \| FLPCB10	$89,251	$364	66%	3	2	1	$242	✅	❌	✅	Y / Y	⭐️ 4.8 (5)
Vaca-house 3b/2b jacuzzi bath 1 block to the beach	$53,424	$229	62%	3	2	2	$220	✅	❌	❌	Y / Y	⭐️ 5 (87)
Serenity By The Sea	$42,205	$165	60%	3	2	3	$225	✅	❌	✅	Y / N	⭐️ 4.8 (8)
Palm Paradise: 3BD/2 BR - Ultimate Beach Retreat!	$24,971	$100	53%	3	2	2	$210	✅	❌	❌	Y / Y	⭐️ 4.9 (35)
Book Now! Renovated Beach Home - 115 White Cap Way	$23,590	$136	39%	3	2	1	$219	✅	❌	❌	Y / Y	⭐️ 4.2 (8)
PCB New 3br Super Nice House 1 Mile from the Beach	$71,991	$298	65%	3	2	3	$230	✅	❌	❌	Y / Y	⭐️ 4.9 (70)
⛱☀️Sunny Castle on Sand Castle Lane☀️🌴☀️PCB🏖🐬🌴	$34,647	$114	79%	3	2	1	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (88)
NEW Panama City vacation home	$26,167	$81	84%	3	2	2	$210	✅	❌	❌	Y / Y	⭐️ 4.9 (46)
king bed bunk bed fast wi-fi pool close to beach	$36,376	$160	59%	3	2	1	$169	✅	❌	❌	Y / Y	⭐️ 4.8 (101)
Panama City Beach Home, 1 Mi to Beach/Fishing Pier	$32,902	$91	85%	3	2	2	$207	✅	❌	✅	Y / Y	⭐️ 4.7 (18)
126 Seagrass Way - Perfect Family Beach Getaway	$32,681	$132	63%	3	2	1	$210	✅	❌	✅	Y / Y	⭐️ 4.4 (11)
Summer at Salty Sales! 1/2 mi walk to beach	$38,237	$193	53%	3	2	3	$200	✅	❌	❌	Y / Y	⭐️ 4.7 (17)
Seaside’s Summer	$32,814	$201	41%	3	2	1	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (8)
The Salty Peach-2 Game Rooms!	$38,865	$185	54%	3	2	2	$195	✅	❌	❌	Y / Y	⭐️ 5 (18)
Dog-friendly home! Snowbird Deals!	$28,228	$125	54%	3	2	1	$393	✅	❌	✅	Y / Y	⭐️ 4 (8)
Beautiful Beach Entire Townhouse 3bed/2,5 bath	$25,564	$101	64%	3	3	1	$190	✅	❌	❌	Y / Y	⭐️ 4.9 (81)
Snowbird Spcls! King bed, 5min beach, central loc	$87,383	$289	80%	3	2	3	$260	✅	❌	❌	Y / Y	⭐️ 5 (33)
Beach VacaGetaway 3 bed/2bth. 1 mile to the beach	$34,923	$151	61%	3	2	2	$200	✅	❌	✅	Y / Y	⭐️ 4.9 (56)
🏝 Spacious 3BR house 🐠Remote workspace🐬	$107,865	$359	80%	3	2	3	$200	✅	❌	✅	Y / Y	⭐️ 4.9 (110)
Sand Castle Shores Retreat:Nov-Feb 1/2 price deals	$48,125	$134	95%	3	2	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (15)
Palm Cove-139 Seagrass Way	$46,570	$175	61%	3	2	3	$250	✅	❌	❌	Y / Y	⭐️ 4.2 (5)
Wonderful 3BR \| Pool \| Patio \| W/D	$22,288	$151	37%	3	2	2	$185	✅	❌	❌	Y / Y	⭐️ 4.5 (30)
Prime Location - Close to Beach \| ONE level home!	$32,478	$174	51%	3	2	3	$0	✅	❌	✅	Y / Y	⭐️ 4 (2)
Walk To Beach/2Pools/King Bed/Frnt/Back CveredArea	$28,001	$122	44%	3	2	1	$350	✅	❌	✅	Y / Y	⭐️ 4.9 (16)
3BDR/2.5bath Perfect Beach Townhome Getaway	$24,864	$100	64%	3	3	3	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (63)
2 Pools \| Gated Community	$22,258	$106	43%	3	2	1	$320	✅	❌	❌	Y / Y	⭐️ 4.8 (7)
3 min to beach, pool, grill,playground, pets ok!	$89,270	$400	60%	3	3	1	$225	✅	❌	✅	Y / Y	⭐️ 4.1 (14)
Charming PCB Home ~ 1 Mi to Beach Access!	$132,854	$426	81%	3	2	3	$196	✅	❌	✅	Y / Y	⭐️ 4.7 (17)
Tranquil Turquoise Retreat	$46,056	$220	52%	3	2	1	$250	✅	❌	✅	Y / Y	⭐️ 4.6 (16)
Palm Cove Blue Lagoon	$26,590	$214	33%	3	2	1	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (4)
The Beach Break	$43,355	$250	44%	3	2	4	$260	✅	❌	❌	Y / Y	⭐️ 5 (6)
Pool On-Site \| Minutes To Beach \| Gated \| FLPCB3	$38,284	$141	70%	3	2	1	$242	✅	❌	✅	Y / Y	⭐️ 3.2 (4)
Emerald Escape🏖Mins away from the beach	$120,160	$397	82%	3	3	3	$225	✅	❌	❌	Y / Y	⭐️ 4.9 (53)

Return Metrics

26.89% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$20,294	$40,588	$60,882	$81,176	$101,470	$202,941	$608,823
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$232,000	$232,000	$232,000	$232,000	$232,000	$232,000	$232,000
Down Payment	$58,000	$58,000	$58,000	$58,000	$58,000	$58,000	$58,000
Property Appreciation	$8,700	$17,661	$26,890	$36,397	$46,189	$99,735	$413,906
Total Return	$318,994	$348,249	$377,773	$407,573	$437,659	$592,676	$1,312,729

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.89%

Cap Rate

13.74%

Return on Investment

42.2%

160 White Cap Way Panama City Beach, Florida, 32407

3 bed • 3 bath • 9 guests

Purchase Price

Est. $1,391/mo

Inquire about this property

Contact Agent

$291,700

Zestimate

153

Airbnb Investor Score

$20,294

Annual Profit

13.7%

Cap Rate

26.9%

Cash on Cash

$61,536

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $257/night at 45% occupancy.Projected nightly rate is $200/night at 60% 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.

$48,268

Avg annual revenue

60%

Avg occupancy rate

$200

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

$50k

$90k

$135k

$20,294

Profit

Revenue

$61,536

Operating Expenses

$21,680

Operating Income

$39,857

Mortgage & Taxes

$19,562

Profit (Cash Flow)

$20,294

$75,450

Cash Investment

Down Payment

$58,000

Renos & Furnishing

$8,750

Closing Costs

$8,700

Total

$75,450

DSCR Ratio

Strong

2.04

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.89%

Cap Rate

13.74%

Return on Investment

42.2%

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

$13,764

Deductible property tax

$2,871

Your total deduction

$9,643

Your adjusted annual income

$150,000 - $9,643 = $140,357

Taxes on $140,357 (30%)

$42,107

Your old tax bill

$45,000

Your new tax bill

$42,107

Estimated tax savings

$2,893

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:

1,500 sqft

Year built:

2005

Size:

1,432 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 1,500 sqft

Building area: 1,432 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air, Ceiling Fan(s), Electric, Heat Pump

View: -

Parking: Driveway

Amenities: Dryer, Dishwasher, Electric Range, Electric Water Heater, Disposal, Microwave, Refrigerator, Washer

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 34039809000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $248,288

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $291,700

Schools

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