property-location

22103 Lakeview Dr Panama City Beach, Florida

5 bed • 3 bath • 10 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$135,859

Annual Revenue

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

$20k

$105k

$190k

$280k

Gulf Views-Spa-Heated Pool-3min Walk to Beach
$279,725
$739
84%
5101534$651✅✅❌Yes / Yes❌⭐️ 5 (94)Profile
Pool&Spa/TurboSlide Sport Court&Mini-golf BEACH
$217,527
$793
66%
581533$525✅✅✅Yes / Yes✅⭐️ 5 (64)Profile
Oceans Paradise 22802–Near Ocean–Sleeps 10
$216,462
$801
59%
571041$638✅❌❌Yes / Yes❌⭐️ 4.91 (82)Profile
Cool Days: Steps from Beach, Pool, Elevator, Views
$211,440
$772
59%
55103.53$778✅❌❌Yes / Yes❌⭐️ 4.89 (18)Profile
Private Heated Pool, Single-Level Home, Golf Cart
$202,649
$843
47%
58123.54$929✅❌❌Yes / Yes❌⭐️ 4.95 (20)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$6,382/mo

Avg profit / month

$4,105/mo

Best profit month

Jul $10,402

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

415.98%

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.