property-location

390 Wahoo Rd Panama City Beach, Florida

4 bed • 3 bath • 10 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$87,082

Annual Revenue

Median of 25 selected comps

$10k

$125k

$235k

$355k

*Exclusive Beachfront House 4/3 Heated P00L Hottub
$352,374
$1,128
74%
481234$800✅✅❌Yes / Yes✅⭐️ 4.81 (112)Profile
Private Heated Pool! 3 blocks to Beach! + Bikes!
$157,470
$556
61%
471033$350✅❌❌Yes / Yes✅⭐️ 5 (94)Profile
PCB 5-Min Walk to Beach · Heated Pool · Sleeps 11
$149,772
$597
52%
48112.52$530✅❌✅Yes / Yes❌⭐️ 4.9 (61)Profile
Walk to Beach + Putting Green + Pool + Playground
$141,385
$635
54%
47103.53$400✅❌❌Yes / Yes❌⭐️ 5 (34)Profile
PCB Mini Golf House · Private Pool · Sleeps 11
$137,344
$591
47%
48112.52$530✅❌✅Yes / Yes❌⭐️ 4.89 (46)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,329/mo

Avg profit / month

$87/mo

Best profit month

Jul $5,155

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

1.79%

Cap Rate

7.49%

Profit (Cummulative)

$1,039

$6,908

$10,750

$25,500

$2,670

Total Gain

$36,117

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.