property-location

22811 Ann Miller Rd Panama City Beach, Florida

4 bed • 3 bath • 8 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$107,297

Annual Revenue

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

$15k

$70k

$125k

$180k

Sunset Palms 305–Close to Gulf–Sleeps 10
$181,220
$626
61%
47103.52$551✅❌❌Yes / Yes❌⭐️ 4.92 (48)Profile
Sea Palm 221–Newly Built Home–Sleeps 10
$173,567
$711
57%
47103.51$650✅❌❌Yes / Yes❌⭐️ 4.8 (84)Profile
Sunset Shores 219-Custom Home-Sleeps 10
$167,259
$746
49%
471033$637✅❌❌Yes / Yes❌⭐️ 4.95 (99)Profile
Mellow Yellow - Beach Service, Golf Cart + Bikes
$154,621
$666
60%
461033$876✅❌❌Yes / Yes❌⭐️ 5 (7)Profile
Baby-Ready Oasis w/Private Pool - Near 30A - PCB
$142,950
$577
53%
48933$450✅❌❌Yes / Yes❌⭐️ 5 (77)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$6,151/mo

Avg profit / month

$1,537/mo

Best profit month

Jul $8,936

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

197.27%

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.