property-location

22704 Front Beach Rd Panama City Beach, Florida

4 bed • 3.5 bath • 10 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$132,923

Annual Revenue

Median of 25 selected comps

$15k

$70k

$120k

$180k

Fin N Tonic - Golf Cart Included! West End of PCB
$177,823
$831
44%
451044$1,601✅❌❌Yes / Yes❌⭐️ 4.94 (17)Profile
330 Beachside Gulf-Front Beach Service
$177,366
$1,809
29%
48113.53$1,039✅❌❌Yes / Yes❌⭐️ 4.83 (6)Profile
Sunset Palms 305–Close to Gulf–Sleeps 10
$175,408
$631
59%
47103.52$551✅❌❌Yes / Yes❌⭐️ 4.92 (49)Profile
Golf Cart! Community Pool! Bikes! Beach Gear!
$173,207
$558
69%
45103.53$443✅❌❌Yes / Yes❌⭐️ 4.97 (112)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

$9,171/mo

Avg profit / month

$588/mo

Best profit month

Jul $11,485

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

4%

Cap Rate

8.01%

Profit (Cummulative)

$7,051

$8,939

$10,875

$33,000

$3,513

Total Gain

$52,503

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.