property-location

23223 Front Beach Rd Panama City Beach, Florida

3 bed • 3 bath • 6 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$54,491

Annual Revenue

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

$15k

$70k

$120k

$170k

Insta-Worthy Stay! Pinnacle Port Gem- Carillon Bea
$170,899
$669
63%
35832$412✅❌❌Yes / Yes✅⭐️ 5 (19)Profile
Fairview Cottage - GULF FRONT home Carillon Beach!
$126,176
$810
34%
34634$698✅❌❌Yes / Yes✅⭐️ 4.94 (18)Profile
Carillon Sunrise 602, Magnificent Views!
$110,859
$466
59%
3363.53$487✅✅❌Yes / Yes❌⭐️ 5 (12)Profile
Private Pool-Walk to Beach-Talulah Sunrise
$108,148
$469
50%
34733$415✅❌❌Yes / Yes❌⭐️ 4.33 (27)Profile
Sea La Vie, Inlet Beach Home
$87,849
$329
59%
3372.54$280✅❌❌Yes / Yes❌⭐️ 4.85 (61)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$6,096/mo

Avg profit / month

$102/mo

Best profit month

Jun $6,726

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

39.46%

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.