property-location

17729 Front Beach Rd Panama City Beach, Florida

3 bed • 3 bath • 7 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$85,206

Annual Revenue

Median of 25 selected comps

$15k

$55k

$95k

$135k

Last min special! *Sept 30 - Oct 2nd! Fall Deals!
$135,435
$445
66%
34833$425✅✅❌Yes / Yes❌⭐️ 4.96 (23)Profile
Salt Life Sundeck at Palazzo
$134,946
$442
72%
34734$200✅✅❌Yes / Yes✅⭐️ 4.96 (72)Profile
Beachfront Luxury Oasis w Breathtaking Water Views
$128,322
$683
44%
3682.53$619❌❌❌Yes / Yes✅⭐️ 5 (22)Profile
Celestial Sands 1901A–Stunning Views–Sleeps 8
$113,958
$555
47%
34835$376✅❌❌Yes / Yes❌⭐️ 4.91 (32)Profile
Palazzo 1408
$105,035
$494
54%
33833$465✅✅❌Yes / Yes✅⭐️ 4.88 (8)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,307/mo

Avg profit / month

$648/mo

Best profit month

Jul $10,158

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

5.29%

Cap Rate

8.3%

Profit (Cummulative)

$7,774

$6,786

$8,750

$25,050

$2,864

Total Gain

$42,473

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.