property-location

4111 Appalachee St Panama City Beach, Florida

6 bed • 6 bath • 14 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$168,783

Annual Revenue

Median of 25 selected comps

$25k

$145k

$270k

$405k

Beachfront Home Heated Swim Spa Sleeps 16 Pets Ok
$401,625
$1,093
86%
581664$721❌✅✅Yes / Yes✅⭐️ 4.95 (81)Profile
Intoxicasun - Gorgeous Beachfront, pool in PCB!
$284,446
$1,625
46%
6111664$2,426✅❌❌Yes / Yes❌⭐️ 4.72 (18)Profile
Steps to Beach, PVT Heated Pool, Sleeps 20 Pets OK
$277,864
$778
76%
6101644$721✅✅✅Yes / Yes✅⭐️ 4.89 (94)Profile
8022 Thomas Dr.
$255,664
$1,195
48%
612167.52$950✅✅❌Yes / Yes❌⭐️ 4.94 (18)Profile
Beachfront PCB House - Family Tides A | Sleeps 20
$223,057
$1,179
37%
6121662$1,156❌❌❌Yes / Yes❌⭐️ 4 (5)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$9,309/mo

Avg profit / month

$6,476/mo

Best profit month

Jul $24,681

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

34.12%

Cap Rate

15.18%

Profit (Cummulative)

$77,709

$8,086

$15,500

$29,850

$5,682

Total Gain

$121,327

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.