BNBCalc Short Term Rental Investment Analysis 17674 Front Beach Road, Panama City Beach, FL

1 bed • 1 bath • 1 guests • $318,700

BNB

Calc

Annual Revenue

$39,534

Profit (Cash Flow)

-$784

Cap Rate

6.5%

Annual Revenue

$39,534

AirDNA projects $224/night at 91% occupancy ($74,451). Airbtics projects $164/night at 66% occupancy ($39,534). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 66% occupancy rate, $164 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,405	$39,716	$49,690	$67,217
Occupancy	57%	66%	76%	82%
Nightly Rate	$145	$157	$169	$213

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Splash Resort 1203E•Best in PCB•Free Beach Chairs	$40,368	$159	65%	1	2	1	$195	✅	✅	❌	Y / Y	⭐️ 5 (189)
Splash Family Resort+ Water Park Free Beach Chairs	$45,104	$143	80%	1	2	1	$215	✅	✅	❌	Y / Y	⭐️ 4.5 (126)
Splash Beachfront Resort - 6th floor *mini crib	$63,357	$212	76%	1	2	1	$175	✅	✅	❌	Y / Y	⭐️ 5 (138)
Splash Resort 1705W•Best in PCB•Free Beach Chairs	$40,829	$167	62%	1	2	1	$195	✅	✅	❌	Y / Y	⭐️ 5 (66)
Splash Resort 1403E•Best in PCB•Free Beach Chairs•	$33,570	$156	54%	1	2	1	$195	✅	✅	❌	Y / Y	⭐️ 5 (35)
Splash Resort 605E•Best in PCB•Free Beach Chairs•	$46,900	$151	82%	1	2	1	$195	✅	✅	❌	Y / Y	⭐️ 5 (207)
Splash Beachfront Condo, Aqua Park, Lazy River	$32,263	$125	60%	1	2	3	$170	✅	✅	❌	Y / Y	⭐️ 5 (74)
Splash Beachfront 7th floor	$64,525	$212	78%	1	2	1	$175	✅	✅	❌	Y / Y	⭐️ 5 (36)
Steps away from beach - New 1B/1B - Pool View	$30,568	$124	65%	1	1	3	$140	✅	❌	❌	Y / Y	⭐️ 4.6 (51)
Beach Front! Beach Chair Service thru October 31!	$37,497	$156	64%	1	2	3	$175	✅	✅	❌	Y / Y	⭐️ 5 (7)
Relaxing Beachfront Resort! Heated pools!	$39,036	$135	75%	1	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (46)
Luxury Oceanfront! Amazing View! BOGO Golfcart!	$35,977	$125	74%	1	2	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (167)
Snowbird Friendly-Splash 603E	$38,881	$155	66%	1	2	2	$145	✅	✅	❌	Y / Y	⭐️ 5 (20)
1st Floor Splash! Beach Chair Serv thru Oct. 31!	$37,969	$154	66%	1	2	3	$175	✅	✅	❌	Y / Y	⭐️ 5 (12)
Charming PCB Condo w/ Balcony: Walk to Beach!	$52,315	$222	61%	1	1	2	$155	✅	❌	❌	Y / Y	⭐️ 4.5 (13)
Relaxing Quiet By The Beach! Southwind #D4	$34,390	$162	58%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (53)
Splash Resort 1704E•Best in PCB•Free Beach Chairs	$43,398	$159	69%	1	2	1	$195	✅	✅	❌	Y / Y	⭐️ 5 (143)
Beachfront View at Splash 705W! ALL 5-Star Reviews	$61,142	$192	86%	1	2	3	$160	✅	✅	❌	Y / Y	⭐️ 5 (18)
Splash! Kids Aqua park, lazy river! Ocean front!	$107,452	$299	96%	1	2	3	$180	✅	✅	❌	Y / Y	⭐️ 5 (151)
Snowbird Friendly-Splash 503E-Sea His Grace	$47,280	$153	83%	1	2	2	$145	✅	✅	❌	Y / Y	⭐️ 4.5 (17)
Splash 804E	$40,896	$149	72%	1	2	1	$158	✅	✅	❌	Y / Y	⭐️ 4.5 (17)
Sun Kissed \| Beachside Condo with Pool	$21,398	$135	39%	1	1	1	$255	❌	❌	❌	Y / Y	⭐️ 5 (9)
Splash Beachfront Condo, water park, lazy river	$31,878	$146	55%	1	2	2	$160	✅	✅	❌	Y / Y	⭐️ 5 (116)
Splash Resort 804W \| Water Park & Splash Pad!	$24,274	$149	40%	1	2	1	$344	✅	✅	❌	Y / Y	⭐️ 4.5 (6)
Southwind #J2, West PCB, 1BR Plus Bunks,	$68,706	$247	76%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (65)
Snowbird Friendly-Southwind A-3 - Fleur De Sea	$44,854	$162	73%	1	1	2	$145	✅	❌	❌	Y / Y	⭐️ 4.5 (21)
Splash Resort 1604E	$64,182	$255	67%	1	2	1	$344	✅	✅	❌	Y / Y	⭐️ 5 (2)
Beautiful Splash Resort!	$47,316	$178	71%	1	2	3	$125	✅	✅	❌	Y / Y	⭐️ 5 (154)
15th Floor! Free Activities! Winter Rates 1700.00	$30,722	$140	54%	1	2	1	$317	✅	✅	❌	Y / Y	⭐️ 4.5 (7)
Snowbird Friendly-Splash 1505E	$39,528	$162	64%	1	2	2	$145	✅	✅	❌	Y / Y	⭐️ 4.5 (16)
Splash into Summer Kids Water Park Included	$61,536	$183	90%	1	2	3	$130	✅	✅	❌	N / N	⭐️ 5 (50)
Endless Summer Getaway - 2 Pools & Steps 2 Beach!	$25,111	$109	57%	1	1	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (15)
Splash Resort 405W \| Mini Water Park \| Lazy River	$47,896	$154	79%	1	2	1	$344	✅	✅	❌	Y / Y	⭐️ 0 (0)
Snowbird Friendly-Splash 1803E	$50,024	$166	80%	1	2	2	$145	✅	✅	❌	Y / Y	⭐️ 4.5 (13)
Splash 1204 E	$48,622	$181	67%	1	2	1	$150	✅	✅	❌	Y / Y	⭐️ 0 (1)
Splash Resort 305W ~ Beachfront Condo with Perks!	$42,310	$167	63%	1	2	1	$344	✅	✅	❌	Y / Y	⭐️ 0 (0)
Celadon Beach Resort	$33,969	$165	55%	1	2	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (29)
Boho Retreat Across the Street from the Beach	$22,811	$114	51%	1	1	5	$165	✅	❌	❌	Y / Y	⭐️ 5 (42)
Endless Summer resort Condo in Panama City Beach	$19,558	$108	45%	1	1	2	$120	✅	✅	❌	Y / Y	⭐️ 5 (61)

Return Metrics

-1.01% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$783	-$1,567	-$2,351	-$3,135	-$3,919	-$7,839	-$23,517
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$254,960	$254,960	$254,960	$254,960	$254,960	$254,960	$254,960
Down Payment	$63,740	$63,740	$63,740	$63,740	$63,740	$63,740	$63,740
Property Appreciation	$9,561	$19,408	$29,552	$39,999	$50,760	$109,606	$454,868
Total Return	$327,477	$336,541	$345,900	$355,564	$365,541	$420,467	$750,051

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.01%

Cap Rate

6.49%

Return on Investment

15.35%

17674 Front Beach Rd Panama City Beach, Florida, 32413

1 bed • 1 bath • 1 guests

Purchase Price

Est. $1,529/mo

Inquire about this property

Contact Agent

$318,700

Zestimate

Airbnb Investor Score

-$783

Annual Profit

6.5%

Cap Rate

-1.0%

Cash on Cash

$39,534

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $224/night at 91% occupancy.Projected nightly rate is $164/night at 66% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$42,886

Avg annual revenue

66%

Avg occupancy rate

$164

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

$45k

$75k

$110k

-$784

Profit

Revenue

$39,534

Operating Expenses

$18,819

Operating Income

$20,715

Mortgage & Taxes

$21,498

Profit (Cash Flow)

-$784

$77,551

Cash Investment

Down Payment

$63,740

Renos & Furnishing

$4,250

Closing Costs

$9,561

Total

$77,551

DSCR Ratio

Weak

0.96

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.01%

Cap Rate

6.49%

Return on Investment

15.35%

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

$15,126

Deductible property tax

$3,155

Your total deduction

$32,943

Your adjusted annual income

$150,000 - $32,943 = $117,057

Taxes on $117,057 (30%)

$35,117

Your old tax bill

$45,000

Your new tax bill

$35,117

Estimated tax savings

$9,883

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:

0.69 sqft

Year built:

Size:

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.69 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $318,700

Schools

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