property-location

4804 Hispaniola St Panama City Beach, Florida

3 bed • 3.5 bath • 8 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$84,694

Annual Revenue

Median of 24 selected comps

$15k

$60k

$105k

$150k

Beachfront 3BR with Stunning Views-Largo Mar 106
$149,594
$646
46%
35103.53$418✅❌❌Yes / Yes❌⭐️ 4.85 (27)Profile
Commodore 605- 2 Masters- FREE Beach Chairs!
$148,516
$686
70%
351032$584✅✅❌Yes / Yes✅⭐️ 4.85 (26)Profile
Commodore 1205 3 BR/ BA - Free Beach Chairs!
$148,042
$628
56%
34832$584✅✅❌Yes / Yes❌⭐️ 4.93 (57)Profile
Beachfront Luxury Awaits You! Book Now!
$126,814
$462
60%
351033$485❌❌❌Yes / Yes❌⭐️ 5 (19)Profile
Corner 3BR | Wraparound Balcony & Gulf Views!
$105,107
$460
64%
361033$459✅✅❌Yes / Yes❌⭐️ 4.69 (55)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$9,702/mo

Avg profit / month

-$587/mo

Best profit month

Jul $9,734

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-1.31%

Cap Rate

6.79%

Profit (Cummulative)

-$7,039

$9,752

$8,875

$36,000

$3,282

Total Gain

$41,994

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.