property-location

325 Wahoo Rd Panama City Beach, Florida

3 bed • 2.5 bath • 8 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$70,747

Annual Revenue

Median of 25 selected comps

$15k

$60k

$100k

$150k

Commodore 1205 3 BR/ BA - Free Beach Chairs!
$148,042
$628
56%
34832$584✅✅❌Yes / Yes❌⭐️ 4.93 (57)Profile
Oct Sale! Walk to Beach-Fire Pit-Big Yard-Dogs OK
$117,458
$424
65%
35822$325❌❌✅Yes / Yes❌⭐️ 4.94 (84)Profile
Walk to Beach | Heated Pool | Everything You Need
$103,895
$432
53%
37822$362✅❌✅Yes / Yes❌⭐️ 4.96 (55)Profile
Seychelle 1401 - 3BR Gulf-Front Escape + Amenities
$101,442
$407
60%
34823$446✅✅❌No / Yes✅⭐️ 4.97 (30)Profile
Spectacular Penthouse Style Condo-Treasure Island
$100,675
$503
51%
34823$300✅✅❌Yes / Yes✅⭐️ 4.96 (51)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$6,955/mo

Avg profit / month

-$1,237/mo

Best profit month

Jul $2,273

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-6.44%

Cap Rate

5.57%

Profit (Cummulative)

-$14,846

$6,704

$8,625

$24,750

$2,058

Total Gain

$18,666

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.