property-location

21224 Front Beach Rd Panama City Beach, Florida

2 bed • 1 bath • 6 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$52,766

Annual Revenue

Median of 25 selected comps

$10k

$45k

$75k

$115k

Summer Discounted Rates! l Walk to Beach l Quiet W
$112,804
$522
50%
23411$433❌❌❌Yes / Yes❌⭐️ 5 (37)Profile
Panama City Beach Home w/ Private Pool & Gas Grill
$100,397
$332
85%
24622$356❌❌✅No / No❌⭐️ 4.91 (53)Profile
Newly Remodeled Across the Street From the Beach!
$90,496
$237
89%
21623$225❌❌✅Yes / Yes❌⭐️ 4.86 (72)Profile
Walk to beach, Outdoor Grill+Firepit, Pet-friendly
$79,647
$270
73%
22622$200❌✅✅Yes / Yes❌⭐️ 4.93 (110)Profile
Blue Bungalow| 30A | 1/4M Beach!
$77,867
$214
80%
24612$178❌❌✅Yes / Yes❌⭐️ 4.93 (80)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$8,607/mo

Avg profit / month

-$3,188/mo

Best profit month

Jun $2,026

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-14%

Cap Rate

3.89%

Profit (Cummulative)

-$38,258

$8,939

$6,250

$33,000

$1,951

Total Gain

$5,631

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.