property-location

3908 Ocean View Dr Panama City Beach, Florida

8 bed • 4 bath • 18 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$187,691

Annual Revenue

Median of 25 selected comps

$25k

$120k

$215k

$320k

PCB Sleeps 22 • 2 Homes • 2 Pools • 2 Mini Golf
$319,824
$1,498
51%
8131652$1,107✅❌✅Yes / Yes❌⭐️ 4.91 (22)Profile
The Lazy Coconut - 8BR Beachfront Estate Sleeps 24
$286,719
$1,831
37%
8141693$1,297✅❌❌No / Yes❌⭐️ 5 (4)Profile
Steps to Beach, PVT Heated Pool, Sleeps 20 Pets OK
$277,864
$778
76%
6101644$721✅✅✅Yes / Yes✅⭐️ 4.89 (94)Profile
Sea Turtle | Private Beach Access Retreat
$276,131
$1,841
36%
717167.54$1,254✅❌❌No / Yes❌⭐️ 5 (5)Profile
Sea Salt on the Rocks - Private Beachfront Pool!
$268,996
$1,366
47%
8121685$970✅❌✅Yes / Yes✅⭐️ 4.86 (7)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$10,606/mo

Avg profit / month

$5,938/mo

Best profit month

Jun $25,586

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

26.38%

Cap Rate

13.36%

Profit (Cummulative)

$71,259

$9,671

$19,000

$35,700

$5,956

Total Gain

$122,586

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.