Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 23223 Front Beach Rd unit 713, Panama City, FL

2 bed • 2.5 bath • 6 guests • $449,000

BNB

Calc

Annual Revenue

$62,391

Profit (Cash Flow)

$10,312

Cap Rate

9.0%

Annual Revenue

$62,391

AirDNA projects $295/night at 50% occupancy ($53,873). Airbtics projects $207/night at 63% occupancy ($47,631). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 73% occupancy rate, $234 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$32,511$48,624$64,158$85,342
Occupancy59%66%73%78%
Nightly Rate$148$197$234$291

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$70,920
$240
78%
221$185✅❌❌Y / Y⭐️ 5 (51)
$68,043
$278
66%
222$221✅❌❌Y / Y⭐️ 4 (4)
$71,312
$272
70%
223$202✅❌❌Y / Y⭐️ 5 (9)
$32,694
$133
60%
221$399✅✅❌Y / Y⭐️ 3.6 (6)
$21,779
$105
51%
221$221✅❌❌Y / Y⭐️ 5 (15)
$48,540
$211
62%
223$100✅❌❌Y / Y⭐️ 5 (74)
$51,321
$200
69%
232$170✅❌❌Y / Y⭐️ 5 (2)
$35,986
$210
44%
21.51$200✅❌❌Y / Y⭐️ 5 (24)
$83,890
$290
75%
232$210✅❌❌Y / Y⭐️ 5 (38)
$128,290
$466
75%
222$155✅✅❌Y / Y⭐️ 5 (40)
$56,943
$208
74%
223$155✅❌❌Y / Y⭐️ 3.5 (9)
$64,813
$232
76%
223$210✅❌❌Y / Y⭐️ 5 (29)
$24,443
$154
39%
221$185✅❌❌Y / Y⭐️ 5 (15)
$36,731
$143
66%
222$180✅❌❌Y / Y⭐️ 4.5 (10)
$57,085
$222
70%
223$155✅❌❌Y / Y⭐️ 4.5 (21)
$60,662
$207
79%
222$180✅❌❌Y / Y⭐️ 4 (6)
$35,383
$136
69%
22.52$129✅❌❌Y / Y⭐️ 4.5 (68)
$25,407
$194
34%
22.51$170✅❌❌Y / Y⭐️ 4.5 (47)
$43,715
$150
76%
221$399✅❌❌Y / Y⭐️ 0 (2)
$65,492
$222
78%
221$210✅❌❌Y / Y⭐️ 5 (5)
$21,256
$113
44%
22.51$200✅❌❌Y / Y⭐️ 4.5 (60)
$59,210
$253
62%
22.51$236✅❌❌Y / Y⭐️ 5 (10)
$62,109
$231
73%
22.51$180✅❌❌Y / Y⭐️ 5 (17)
$42,984
$174
66%
22.53$175✅❌❌Y / Y⭐️ 5 (71)
$34,512
$127
66%
221$221✅❌❌Y / Y⭐️ 5 (8)
$110,444
$460
65%
237$196✅❌❌Y / Y⭐️ 4.5 (8)
$105,058
$336
84%
22.53$175✅❌❌Y / Y⭐️ 5 (11)
$31,462
$156
53%
221$221✅❌❌Y / Y⭐️ 0 (2)
$25,217
$130
53%
22181$0✅❌❌Y / Y⭐️ 4.5 (4)
$84,748
$276
83%
223$155✅❌❌Y / Y⭐️ 4.5 (3)
$68,049
$309
59%
22.51$185✅❌❌Y / Y⭐️ 5 (16)
$39,923
$173
60%
22.52$180✅❌❌Y / Y⭐️ 5 (52)
$49,391
$184
73%
22.53$190✅❌❌Y / Y⭐️ 5 (35)
$55,982
$213
71%
22.53$175✅❌❌Y / Y⭐️ 5 (19)
$21,544
$116
46%
22.51$235✅❌❌Y / Y⭐️ 4.5 (18)
$47,960
$193
66%
22.53$149✅❌❌Y / Y⭐️ 5 (23)
$45,033
$180
68%
22.53$175✅❌❌Y / Y⭐️ 5 (22)
$33,995
$140
64%
22.53$150✅❌❌Y / Y⭐️ 5 (95)
$16,923
$68
68%
232$0✅❌❌Y / Y⭐️ 5 (1)

Return Metrics

9.38% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$10,312$20,624$30,936$41,248$51,560$103,120$309,360
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$359,200$359,200$359,200$359,200$359,200$359,200$359,200
Down Payment$89,800$89,800$89,800$89,800$89,800$89,800$89,800
Property Appreciation$13,470$27,344$41,634$56,353$71,514$154,418$640,840
Total Return$472,782$496,968$521,570$546,601$572,074$706,538$1,399,201

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.38%

Cap Rate

9.04%

Return on Investment

25.65%

property-location

23223 Front Beach Rd Panama City, Florida, 32413

2 bed • 2.5 bath • 6 guests

Est. $2,154/mo

Agent

Inquire about this property

Contact Agent

64

Airbnb Investor Score

$10,312

Annual Profit

9.0%

Cap Rate

9.4%

Cash on Cash

$62,391

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $295/night at 50% occupancy.Projected nightly rate is $207/night at 63% occupancy.

Top 28% of comparables

Top 26% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$51,416

Avg annual revenue

63%

Avg occupancy rate

$207

Avg nightly rate

🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$55k

$90k

$130k

Sign up to see the data on 40 all comparables

$10,312

Profit

Revenue

$62,391

Operating Expenses

$21,791

Operating Income

$40,600

Mortgage & Taxes

$30,288

Profit (Cash Flow)

$10,312

$109,895

Cash Investment

Down Payment

$89,800

Renos & Furnishing

$6,625

Closing Costs

$13,470

Total

$109,895

DSCR Ratio

Strong

1.34

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.38%

Cap Rate

9.04%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$21,310

Deductible property tax

$4,445

Your total deduction

$35,084

Your adjusted annual income

$150,000 - $35,084 = $114,916

Taxes on $114,916 (30%)

$34,475

Your old tax bill

$45,000

Your new tax bill

$34,475

Estimated tax savings

$10,525

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com