BNBCalc Short Term Rental Investment Analysis 270 Beach Bike Way, Panama City Beach, FL

4 bed • 3 bath • 10 guests • $1,100,000

BNB

Calc

Annual Revenue

$123,862

Profit (Cash Flow)

$83,190

Cap Rate

8.6%

Annual Revenue

$123,862

AirDNA projects $487/night at 57% occupancy ($101,388). Airbtics projects $445/night at 62% occupancy ($100,770). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 72% occupancy rate, $471 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$71,402	$95,120	$127,372	$205,926
Occupancy	54%	62%	72%	76%
Nightly Rate	$352	$408	$471	$723

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
30A Beach House ༄The Snazzy Crab༄ Pet Friendly!	$74,432	$355	55%	4	3.5	1	$594	✅	❌	✅	Y / Y	⭐️ 3.5 (5)
30A Emerald Waters by AvantStay \| Pool + Bikes	$78,615	$466	45%	4	4	1	$465	✅	❌	✅	Y / Y	⭐️ 4.5 (4)
Toes in the Water	$226,297	$1,041	59%	4	4.5	1	$500	✅	✅	❌	Y / Y	⭐️ 5 (11)
Barefoot Haven	$99,234	$437	60%	4	3	1	$652	❌	❌	❌	Y / Y	⭐️ 5 (10)
The Crown Jewel of Seacrest Beach	$123,256	$451	73%	4	4.5	1	$550	✅	✅	✅	Y / Y	⭐️ 5 (39)
All Decked Out	$200,553	$721	76%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
After Dune Escape 30A - Deeded Beach w/Beach Gear	$77,811	$251	81%	4	3.5	1	$340	✅	❌	✅	Y / Y	⭐️ 5 (31)
Here Comes the Sun-Rosemary/Alys Deeded Beach	$107,202	$358	80%	4	3.5	1	$340	✅	❌	✅	Y / Y	⭐️ 5 (30)
Floridays on 30A	$72,905	$354	54%	4	6	1	$588	✅	❌	❌	Y / Y	⭐️ 5 (5)
The Loopy Crab - Private Pool - Bikes	$164,173	$801	56%	4	3	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Designer Finishes, Arcade Room, Sleeps 14 & Next t	$96,426	$407	63%	4	4	1	$516	✅	❌	❌	Y / Y	⭐️ 4 (3)
Walk or Bike to Everything! Pool, Beach, and Tram!	$95,654	$343	75%	4	4	3	$375	✅	❌	✅	Y / Y	⭐️ 5 (34)
Seacrest Beach Home: Fabulous Outdoor Living Space	$94,249	$395	62%	4	3.5	2	$415	✅	❌	❌	Y / Y	⭐️ 5 (49)
Family Ties ~ Seacrest 30a	$63,270	$220	63%	4	3.5	1	$462	✅	❌	❌	Y / Y	⭐️ 5 (5)
Casa Migos \| Near the Beach + Great Pool Area!	$111,976	$521	57%	4	3.5	4	$360	✅	✅	❌	Y / Y	⭐️ 0 (1)
700yds 2 Beach~3rd Fl Sundeck~30A~The Eagles Nest	$62,803	$220	76%	4	4.5	2	$527	✅	❌	❌	Y / Y	⭐️ 5 (19)
Hidden Tides \| Private Pool \| Beach Getaways	$179,106	$743	65%	4	3.5	1	$537	✅	❌	❌	Y / Y	⭐️ 5 (4)
Seas The Day	$125,655	$452	72%	4	4	1	$599	✅	❌	❌	Y / Y	⭐️ 5 (5)
Luxury Condo At Seacrest Beach on 30A - Overlooks	$76,759	$303	67%	4	3.5	3	$375	✅	❌	❌	Y / Y	⭐️ 5 (11)
Hot Tub-Screen Porch Area-Steps to Lagoon Pool	$80,824	$433	51%	4	4	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (6)
30A Beach House - Turquoise Tides at Treetops	$50,179	$340	36%	4	4.5	1	$985	✅	❌	✅	Y / Y	⭐️ 4 (3)
Seacrest Beach Home with Relaxing Screened Porch	$68,159	$262	69%	4	3	2	$365	✅	❌	❌	Y / Y	⭐️ 5 (40)
880yds 2 Beach~Bikes~30A~Dock Holiday	$98,177	$426	60%	4	3	2	$472	✅	❌	❌	Y / Y	⭐️ 4.5 (17)
Beachy Chic Home in Seacrest! 2 Minutes to Pool!	$109,962	$448	65%	4	4	1	$516	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
30A Sugar Sands - AvantStay \| Seacrest Beach, Pool	$106,486	$512	55%	4	3.5	1	$525	✅	❌	✅	Y / Y	⭐️ 5 (12)
30A Beach House - Summerwind at TreeTop - Pets ok!	$75,244	$359	55%	4	4.5	1	$911	✅	❌	✅	Y / Y	⭐️ 4 (7)
Luxe, White 4BR Home in heart of Seacrest in 30A!	$108,058	$431	66%	4	4.5	3	$450	✅	❌	❌	Y / Y	⭐️ 5 (84)
Luxury 4BR Beach Home ~ Tuck's Place, Seacrest 30A	$99,455	$396	67%	4	4	1	$355	✅	❌	❌	Y / Y	⭐️ 5 (4)
Lazy Days, 7 Min walk to Seacrest Beach Access	$136,315	$703	52%	4	4	1	$575	✅	❌	✅	Y / Y	⭐️ 4.8 (23)
⭐️ New Luxury 4BR heart of Seacrest Rosemary Alys	$174,139	$616	76%	4	4	3	$499	✅	❌	❌	Y / Y	⭐️ 5 (142)
Coastal Cabana -Private Beach, Home away from home	$171,530	$426	100%	4	3.5	3	$450	✅	❌	❌	Y / Y	⭐️ 5 (9)
Heron Now \| 2 King Suites \| Seacrest Deeded Beach	$74,196	$257	76%	4	4	1	$450	✅	❌	✅	Y / Y	⭐️ 5 (11)
Beach Home in Seacrest Beach!Lagoon Pool/Sleeps 14	$75,233	$489	41%	4	3.5	3	$385	✅	❌	❌	Y / Y	⭐️ 5 (10)
Newly Redesigned, Steps to Lagoon Pool and Beach	$78,031	$410	52%	4	3.5	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
NEW SEACREST BEACH HOME! - 28 Beach Bike Way by Ro	$90,885	$776	32%	4	4.5	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Sugar Sand Retreat- Beautiful Brand New Home!	$51,112	$221	62%	4	4.5	1	$400	✅	❌	❌	Y / Y	⭐️ 4 (8)
Luxurious Home ~ Community Pool ~ Swing Bed on the	$73,666	$370	53%	4	0	1	$519	✅	❌	❌	Y / Y	⭐️ 0 (1)
Luxury New Home! Five Bikes, HUGE Resort Pool - C	$79,466	$362	59%	4	4	2	$355	✅	❌	❌	Y / Y	⭐️ 0 (1)
Pet-Friendly Retreat in Seacrest with Park Views!	$119,425	$384	84%	4	3.5	3	$375	✅	❌	✅	Y / Y	⭐️ 5 (31)
30A Beach House - Summer Lovin in Seacrest Beach	$54,611	$347	43%	4	3.5	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (1)

Return Metrics

39.85% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$83,189	$166,379	$249,568	$332,758	$415,947	$831,895	$2,495,686
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$934,999	$934,999	$934,999	$934,999	$934,999	$934,999	$934,999
Down Payment	$165,000	$165,000	$165,000	$165,000	$165,000	$165,000	$165,000
Property Appreciation	$33,000	$66,990	$101,999	$138,059	$175,201	$378,308	$1,569,988
Total Return	$1,216,189	$1,333,369	$1,451,568	$1,570,817	$1,691,149	$2,310,203	$5,165,675

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

39.85%

Cap Rate

8.55%

Return on Investment

59.78%

270 Beach Bike Way Panama City Beach, Florida, 32413

4 bed • 3 bath • 10 guests

Purchase Price

Est. $5,276/mo

Inquire about this property

Contact Agent

133

Airbnb Investor Score

$4,737

Annual Profit

8.6%

Cap Rate

39.9%

Cash on Cash

$123,862

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $487/night at 57% occupancy.Projected nightly rate is $445/night at 62% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$102,638

Avg annual revenue

62%

Avg occupancy rate

$445

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

$50k

$105k

$165k

$225k

$83,190

Profit

Revenue

$123,862

Operating Expenses

$29,782

Operating Income

$94,080

Mortgage & Taxes

$10,890

Profit (Cash Flow)

$83,190

$175,750

Cash Investment

Down Payment

$165,000

Renos & Furnishing

$10,750

Total

$175,750

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

39.85%

Cap Rate

8.55%

Return on Investment

59.78%

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

$69,534

Deductible property tax

$10,890

Your total deduction

$107,909

Your adjusted annual income

$150,000 - $107,909 = $42,091

Taxes on $42,091 (30%)

$12,627

Your old tax bill

$45,000

Your new tax bill

$12,627

Estimated tax savings

$32,373

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