property-location

3103 Laurie Ave Panama City Beach, Florida

4 bed • 2 bath • 8 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$87,387

Annual Revenue

Median of 25 selected comps

$10k

$65k

$115k

$170k

Private Heated Pool! 3 blocks to Beach! + Bikes!
$169,141
$548
60%
471033$653✅❌❌Yes / Yes✅⭐️ 5 (90)Profile
GREAT Location! LARGE House! W/Private Pool&GAMES!
$141,796
$574
54%
48122.53$612✅✅❌Yes / Yes❌⭐️ 4.82 (68)Profile
Steps from beach (Sleeps 12) 4 bdrm w/backyard
$137,004
$547
58%
491221$414❌❌❌Yes / Yes❌⭐️ 4.96 (82)Profile
Pool & Game Oasis-4min to Beach, Sleeps 12
$121,999
$440
59%
471223$355✅❌❌Yes / Yes❌⭐️ 4.9 (82)Profile
Pool | Hot Tub | Game Room | Heaven
$117,470
$529
44%
44822$240✅✅❌Yes / Yes❌⭐️ 4.98 (86)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,881/mo

Avg profit / month

-$178/mo

Best profit month

Jul $6,115

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-0.78%

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.