property-location

21605 Marlin Ave Panama City Beach, Florida

4 bed • 3.5 bath • 10 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$113,548

Annual Revenue

Median of 25 selected comps

$15k

$80k

$145k

$210k

Casa Del Palms | Pool + Family Fun, Walk to Beach
$211,463
$666
72%
461033$460✅❌✅Yes / Yes❌⭐️ 4.93 (57)Profile
Rooftop Terrace, Billiards Table, Hot Tub & Pool
$210,548
$609
77%
461142$443✅✅✅Yes / Yes❌⭐️ 4.94 (71)Profile
Fin N Tonic - Golf Cart Included! West End of PCB
$177,823
$831
44%
451044$1,601✅❌❌Yes / Yes❌⭐️ 4.94 (17)Profile
Sunset Palms 305–Close to Gulf–Sleeps 10
$175,408
$631
59%
47103.52$551✅❌❌Yes / Yes❌⭐️ 4.92 (49)Profile
Sea Palm 221–Newly Built Home–Sleeps 10
$164,395
$710
54%
47103.51$649✅❌❌Yes / Yes❌⭐️ 4.8 (85)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$9,943/mo

Avg profit / month

$1,073/mo

Best profit month

Jun $13,687

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

5.87%

Cap Rate

8.45%

Profit (Cummulative)

$12,878

$9,744

$10,875

$35,970

$3,966

Total Gain

$62,557

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.