property-location

21814 Front Beach Rd Panama City Beach, Florida

6 bed • 6 bath • 12 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$174,701

Annual Revenue

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

$30k

$155k

$275k

$410k

Beachfront Bliss & Unmatched Gulf Views!
$407,055
$1,651
63%
6201674$750❌❌✅Yes / Yes❌⭐️ 4.57 (23)Profile
Newly Renovated! Luxurious, Beach Front, Swim Spa
$371,095
$1,269
63%
610166.54$700❌❌✅Yes / Yes✅⭐️ 4.99 (89)Profile
Luxury Oceanfront Beach House, 7 Bd/6.5 Sleeps 20
$354,113
$1,244
68%
713166.54$707✅❌❌Yes / Yes❌⭐️ 4.99 (70)Profile
Huge Posh Inlet Beach Home + Private Pool & Bikes
$252,837
$1,583
38%
67146.53$1,625✅❌❌Yes / Yes❌⭐️ 4.89 (9)Profile
Nautical Rose:HeatedPrivPool, HotTub, FirePits,16+
$230,477
$905
71%
613164.56$595✅✅✅Yes / Yes❌⭐️ 5 (17)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$24,122/mo

Avg profit / month

-$8,970/mo

Best profit month

Jun $8,365

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-659.25%

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.