property-location

20002 First Ave Panama City Beach, Florida

3 bed • 2.5 bath • 8 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$94,280

Annual Revenue

Median of 25 selected comps

$15k

$70k

$130k

$190k

Beach Front 1st floor with Amazing Views
$187,464
$523
93%
34835$320❌❌✅Yes / Yes❌⭐️ 4.95 (97)Profile
Private Pool-Walk to Beach-If It's The Beaches
$152,347
$422
83%
35823$390✅❌✅Yes / Yes❌⭐️ 4.75 (44)Profile
Heated Private Pool, Bikes, Golf Cart, 5 Stars!
$147,266
$502
70%
35822$300✅❌❌Yes / Yes❌⭐️ 5 (114)Profile
New! Iguana Palms - Private beach - Pet Freindly!
$138,604
$652
51%
35822$639❌❌✅Yes / Yes❌⭐️ 4.9 (30)Profile
Walk to Beach | Private Pool | Dogs OK | Arcade
$126,067
$458
69%
35724$229✅❌✅Yes / Yes❌⭐️ 4.93 (61)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,564/mo

Avg profit / month

-$706/mo

Best profit month

Jul $6,625

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-2.78%

Cap Rate

6.43%

Profit (Cummulative)

-$8,473

$7,314

$8,625

$27,000

$2,469

Total Gain

$28,310

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.