property-location

22343 Front Beach Rd Panama City Beach, Florida

7 bed • 6 bath • 14 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$225,245

Annual Revenue

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

$35k

$210k

$385k

$570k

STEPS to Private Beach! Sleeps 20! Pool, Game Room
$570,214
$2,111
63%
715165.54$841✅❌❌Yes / Yes✅⭐️ 4.78 (37)Profile
Steps to Beach! Sleeps 20! Pool, Fire Pit, 5 Bikes
$406,032
$1,495
60%
711166.54$890✅❌❌Yes / Yes✅⭐️ 4.82 (17)Profile
Traveler's Rest|Easy Beach Access|Private Pool
$362,897
$2,049
51%
712168.53$1,507✅❌❌Yes / Yes❌⭐️ 5 (9)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
Vast Luxurious Home in Gated Community + Pool
$310,428
$1,718
42%
7111663$1,668✅❌❌Yes / Yes❌⭐️ 4.8 (10)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$38,503/mo

Avg profit / month

-$23,444/mo

Best profit month

Jul -$4,984

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-1,576.6%

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.