property-location

307 Sundial St Panama City Beach, Florida

7 bed • 6 bath • 16 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$220,462

Annual Revenue

Median of 25 selected comps

$30k

$145k

$255k

$375k

Beachfront Bliss & Unmatched Gulf Views!
$375,108
$1,472
64%
6201674$750❌❌✅Yes / Yes❌⭐️ 4.58 (24)Profile
Luxury Oceanfront Beach House, 7 Bd/6.5 Sleeps 20
$370,229
$1,232
69%
713166.54$750✅❌❌Yes / Yes❌⭐️ 4.99 (71)Profile
Newly Renovated! Luxurious, Beach Front, Swim Spa
$367,782
$1,230
64%
610166.54$700❌❌✅Yes / Yes✅⭐️ 4.99 (90)Profile
OceanPearl- Private Heated Pool
$262,030
$912
63%
614166.53$500✅✅✅Yes / Yes❌⭐️ 4.75 (68)Profile
Gulf front home w/pool, hot tub, & beach service
$254,669
$2,040
46%
715167.54$1,241✅✅❌Yes / Yes❌⭐️ 5 (3)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$8,541/mo

Avg profit / month

$6,064/mo

Best profit month

Jul $23,602

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

34.93%

Cap Rate

15.5%

Profit (Cummulative)

$72,771

$7,273

$17,500

$26,850

$5,258

Total Gain

$112,152

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.