property-location

19334 Front Beach Rd Panama City Beach, Florida

8 bed • 7 bath • 16 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$233,471

Annual Revenue

Median of 25 comps selected by Barry, creator of this analysis.

$70k

$195k

$325k

$460k

The Crown Jewel of 30A! Gulf-Views! Sleeps 20!
$461,081
$1,664
64%
8111675$1,968✅❌❌Yes / Yes❌⭐️ 5 (27)Profile
Great White - Beachfront+pool, Family Vacation
$443,466
$1,866
57%
9211693$2,642✅❌❌Yes / Yes❌⭐️ 4.84 (19)Profile
The Grand Pearl|Easy Beach Access|Private Pool &
$420,985
$2,404
60%
821169.54$1,715✅✅❌Yes / Yes❌⭐️ 4.86 (7)Profile
Hammerhead - Group Trip Goals Beachfront Vacation!
$418,171
$1,968
50%
9211683$2,527✅❌❌Yes / Yes❌⭐️ 4.8 (20)Profile
Beachfront Bliss & Unmatched Gulf Views!
$407,055
$1,651
63%
6201674$750❌❌✅Yes / Yes❌⭐️ 4.57 (23)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$34,209/mo

Avg profit / month

-$16,865/mo

Best profit month

Jul $5,251

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-993.07%

Payback Period Days

0

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.