property-location

422 Le Grand Dr Panama City Beach, Florida

3 bed • 2 bath • 6 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$77,687

Annual Revenue

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

$10k

$55k

$100k

$150k

Private Salt Pool- Mins to 30A- Walk to Beach
$146,804
$423
81%
37823$339✅❌❌Yes / Yes❌⭐️ 4.99 (151)Profile
Beach Fun Awaits! Golf Cart, Hot Tub, Pets Welcome
$118,134
$405
65%
34622$393❌✅✅Yes / Yes❌⭐️ 4.97 (35)Profile
Golf Cart Walk to Beach Pet Friendly West End PCB
$115,848
$529
51%
33621$439❌❌✅Yes / Yes❌⭐️ 4.97 (30)Profile
Breezy PCB Retreat w/ Direct Beach Access!
$106,431
$777
36%
35727$237❌❌❌Yes / Yes❌⭐️ 4.94 (16)Profile
•Laid back in Laguna• Pool | Golf Cart | Game Room
$106,202
$498
45%
35723$299✅❌❌Yes / Yes❌⭐️ 4.97 (39)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,300/mo

Avg profit / month

$1,354/mo

Best profit month

Jun $7,994

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

219.33%

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.