property-location

322 E Lakeshore Dr Panama City Beach, Florida

5 bed • 4 bath • 10 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$163,611

Annual Revenue

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

$30k

$95k

$160k

$225k

Pickleball - Arcade - Walk to Beach - Private Pool
$224,255
$702
66%
5101642$755✅❌✅Yes / Yes❌⭐️ 4.96 (107)Profile
BeachFRONT-Views-West End PCB-Ocean Spray
$220,911
$710
70%
571443$603❌❌❌Yes / Yes❌⭐️ 4.59 (39)Profile
Oceans Paradise 22802–Near Ocean–Sleeps 10
$216,462
$801
59%
571041$638✅❌❌Yes / Yes❌⭐️ 4.91 (82)Profile
Shellebration | Luxury Beachfront Home | Pool
$212,144
$1,273
37%
58125.52$951✅❌❌Yes / Yes❌⭐️ 5 (7)Profile
Walk to Beach|Heated Pool|Pet Friendly|Golf Cart
$192,574
$846
49%
581444$771✅❌✅Yes / Yes❌⭐️ 4.88 (32)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$15,295/mo

Avg profit / month

-$6,510/mo

Best profit month

Jul $3,234

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-576.55%

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.